GENERAL |
MODEL |
Challenger 604 |
Challenger
605 |
Global Express |
Global Expres XRS |
Global 5000 |
VARIABLE COSTS (Hourly) |
Fuel Expense |
$1,503.27 |
$1,208.00 |
$2,353.91 |
$2,108.21 |
|
Maint,Labor Expense |
$394.12 |
$74.88 |
$385.02 |
$54.62 |
$54.62 |
Parts Expense |
$322.50 |
$200.00 |
$267.95 |
$158.00 |
$148.00 |
MiscellaneousTripExpense |
$402.11 |
$402.11 |
$445.59 |
$445.94 |
|
Total Variable |
$2,622.00 |
$1,884.99 |
$3,452.47 |
$2,766.77 |
$2,739.46 |
|
FIXED COSTS
(Annual) |
Hull Insurance |
$58,960 |
$60,238 |
$83,300 |
$83,247 |
$82,872 |
Liability Insurance |
$29,000 |
$29,000 |
$29,000 |
$29,000 |
$29,000 |
Hull Insurance per $100 |
$0.22 |
$0.22 |
$0.17 |
$0.17 |
$0.22 |
Liability Insurance Per $M |
$145 |
$145 |
$145 |
$145 |
$145 |
Maint. Software Programs |
$7,778 |
$7,778 |
NA |
NA |
$7,778 |
Miscellaneous services |
$11,916 |
$11,614 |
$16,996 |
$16,996 |
$11,614 |
|
PERIODIC COSTS |
Mid-life/Hot section Insection |
$301,974 |
NA |
$440,725 |
|
NA |
Engine Overhaul |
$842,044 |
NA |
$881,450 |
|
NA |
Overhaul Interval |
0C |
0C |
0C |
0C |
0C |
Paint |
$108,400 |
$108,400 |
$174,600 |
$174,600 |
$161,800 |
Interior Refurbishment |
$218,200 |
$218,200 |
$311,800 |
$311,800 |
$280,600 |
Modem./Modif./Upgrade |
$61,800 |
$61,800 |
$70,100 |
$70,100 |
$61,800 |
|
PERSONNEL COSTS |
Captain Salary |
$105,833 |
$105,833 |
$127,960 |
$127,960 |
$105,833 |
First Officer Salary |
$82,078 |
$82,078 |
$85,660 |
$85,660 |
$82,078 |
|
TRAINING |
Pilot Initial (Per pilot) |
$32,600 |
$32,100 |
$38,200 |
$38,200 |
$38,300 |
Maintenance Initial |
$8,400 |
$8,200 |
$17,800 |
$12,200 |
$12,200 |
|
FACILITIES(Annual) |
Hangar/Office Lease Expense |
$144,664 |
$ 144,664 |
$147,075 |
$147,075 |
$144,664 |
Miscellaneous Office Expense |
$52,012 |
$52,012 |
$54,268 |
$54,268 |
$52,012 |
|
|