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