Operating Costs
|
|
|||||
| Make | TURBO COMMANDER | TURBO COMMANDER | TURBO COMMANDER | TURBO COMMANDER | TURBO COMMANDER |
| Model | 1000 | 690B | 840 | 900 | 980 |
| Serial Number | ORIGINAL | ORIGINAL | ORIGINAL | ORIGINAL | ORIGINAL |
| DIRECT COSTS/HOUR | |||||
| Fuel | $174.00 | $160.00 | $160.00 | $170.00 | $164.00 |
| Cost/Gallon | $2.00 | $2.00 | $2.00 | $2.00 | $2.00 |
| Additive/Gallon | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Burn/Hour | 87.00 | 80.00 | 80.00 | 85.00 | 82.00 |
| Maintenance | $132.00 | $116.00 | $116.00 | $116.00 | $116.00 |
| Labor/Hour | $78.00 | $70.00 | $70.00 | $70.00 | $70.00 |
| Parts/Hour | $54.00 | $46.00 | $46.00 | $46.00 | $46.00 |
| Engine Overhaul | $85.75 | $62.22 | $62.22 | $62.22 | $80.55 |
| Thrust Reverse Overhaul | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Misc. Flight Expenses | $6.00 | $4.50 | $4.50 | $4.50 | $4.50 |
| Landing/Parking Fee | $6.00 | $4.50 | $4.50 | $4.50 | $4.50 |
| Crew Expenses | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Supplies/Catering | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Total Direct Cost | $397.75 | $342.72 | $342.72 | $352.72 | $365.05 |
| Block Speed Statute Miles/Hour | 280 | 260 | 264 | 264 | 280 |
| Total Cost/Statute Mile | $1.42 | $1.32 | $1.30 | $1.34 | $1.30 |
| ANNUAL FIXED COSTS | |||||
| Crew Salaries | $97,063.00 | $93,167.00 | $93,167.00 | $93,167.00 | $93,167.00 |
| Capt. Salary | $42,204.00 | $40,524.00 | $40,524.00 | $40,524.00 | $40,524.00 |
| Co-pilot Salary | $32,460.00 | $31,143.00 | $31,143.00 | $31,143.00 | $31,143.00 |
| Benefits | $22,399.00 | $21,500.00 | $21,500.00 | $21,500.00 | $21,500.00 |
| Hangar Cost | $22,118.00 | $22,118.00 | $22,118.00 | $22,118.00 | $22,118.00 |
| Insurance | $15,330.00 | $12,630.00 | $12,198.00 | $14,067.00 | $13,505.00 |
| Hull | $11,930.00 | $9,230.00 | $8,798.00 | $10,667.00 | $10,105.00 |
| Legal Liability | $3,400.00 | $3,400.00 | $3,400.00 | $3,400.00 | $3,400.00 |
| Misc. Overhead | $26,110.00 | $26,199.00 | $24,506.00 | $24,631.00 | $23,550.00 |
| Training | $9,110.00 | $8,899.00 | $8,506.00 | $8,631.00 | $8,550.00 |
| Modernization | $13,000.00 | $13,300.00 | $12,000.00 | $12,000.00 | $11,000.00 |
| Nav. Equipment | $4,000.00 | $4,000.00 | $4,000.00 | $4,000.00 | $4,000.00 |
| Depreciation | $174,000.00 | $62,000.00 | $98,500.00 | $130,000.00 | $125,000.00 |
| Total Fixed Cost | $334,621.00 | $216,114.00 | $250,489.00 | $283,983.00 | $277,340.00 |
| ANNUAL BUDGET | |||||
| Number of Seats | 8 | 7 | 7 | 8 | 8 |
| Miles | 135,000 | 135,000 | 135,000 | 135,000 | 135,000 |
| Hours | 482 | 519 | 511 | 511 | 482 |
| Total Direct Costs | $191,716.00 | $177,872.00 | $175,130.00 | $180,240.00 | $175,954.00 |
| Total Fixed Costs | $334,621.00 | $216,114.00 | $250,489.00 | $283,983.00 | $277,340.00 |
| Total Cost (Fixed & Direct) | $526,337.00 | $393,986.00 | $425,619.00 | $464,223.00 | $453,294.00 |
| Cost/Hour | $1,091.99 | $759.13 | $832.91 | $908.46 | $940.44 |
| Cost/Statute Mile | $3.90 | $2.92 | $3.15 | $3.44 | $3.36 |
| Cost/Seat Mile | $0.49 | $0.42 | $0.45 | $0.43 | $0.42 |
| Total Cost (No Depreciation) | $352,337.00 | $331,986.00 | $327,119.00 | $334,223.00 | $328,294.00 |
| Cost/Hour | $730.99 | $639.66 | $640.15 | $654.06 | $681.11 |
| Cost/Statute Mile | $2.61 | $2.46 | $2.42 | $2.48 | $2.43 |
| Cost/Seat Mile | $0.33 | $0.35 | $0.35 | $0.31 | $0.30 |