Single Engine JetsModel Stratos
714
Cessna
caravan
General   Category(1-6)11
 BCA Equipped Price$2,000,000 $1,969,050
 300 nmFlight time0:581:41
Direct Cost$422.49 $654.79
Fuel Expense$270.86 $412.31
Per-Mile Cost$1.41 $2.18
Mission Costs600 nmFlight time1:443:18
Direct Cost$757.58 $1,283.66
Fuel Expense$468.13 $801.16
Per-Mile Cost$1.26 $2.14
 1,000 nmFlight time2.44NP
Direct Cost$1,194.64 NP
Fuel Expense$730.75 NP
Per-Mile Cost$1.19 NP
Variable costs (Hourly) Fuel Expense$280.20$244.94
Maintenance Hours/Flight Hour0.500.52
Service Center Maintenance Labor Expense$44.43 $45.98
Scheduled Parts Expense$40.00 $25.63
Miscellaneous Trip Expense$72.44 $72.44
  Total Variable$437.60 $388.99
Fixed Costs (Annual) Hull Insurance$5,000 $13,193
Liability Insurance$4,125 $5,750
Hull Insurance per $100$0.25 $0.67
Liability Insurance per $M$165 $230
Maintenance Software Programs$2,500 $1,473
Miscellaneous Services$2,802 $2,802
Periodic Costs Mid-Life/Hot Section Inspection$63,000 $25,000
Engine Overhaul$250,000 $180,000
Overhaul Interval4,0003,600
Paint$30,000 $29,676
Interior Refurbishment$50,000 $51,700
Modernization/Modification/Upgrade$21,200 $21,200
Personnel costs Captain Salary$64,663 $64,663
First Officer Salary$47,533 $47,533
Training Pilot Initial (per pilot)$10,000 $7,100
Maintenance Initial$3,200 $2,100
Facilities (Annual) Hangar Office Lease Expense$27,564 $27,564
Miscellaneous Office Expense$2,275 $2,275