Allegiant Air Aircraft Operating Statistics- Actuals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allegiant Air |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
|
Small Narrowbodies |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$153,480 |
$218,692 |
$323,208 |
$276,275 |
$277,560 |
$490,779 |
$498,951 |
$489,440 |
$571,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilots (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$12,021 |
$17,715 |
$23,132 |
$27,579 |
$38,817 |
$45,688 |
$47,000 |
$50,725 |
$63,194 |
|
Salaries and Wages (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$8,465 |
$12,827 |
$17,459 |
$21,130 |
$30,937 |
$35,361 |
$34,795 |
$36,346 |
$47,752 |
|
Pilot Training (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$1,131 |
$1,573 |
$1,726 |
$2,017 |
$2,210 |
$3,367 |
$3,377 |
$4,260 |
$4,698 |
|
Benefits and Payroll Taxes
(000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$1,785 |
$2,266 |
$3,030 |
$3,347 |
$4,398 |
$5,478 |
$7,026 |
$7,159 |
$5,291 |
|
Per Diem/ Personnel (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$640 |
$1,049 |
$917 |
$1,085 |
$1,272 |
$1,482 |
$1,802 |
$2,960 |
$5,454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased Goods (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$107,134 |
$158,017 |
$235,518 |
$171,051 |
$251,682 |
$335,067 |
$369,069 |
$351,547 |
$366,208 |
|
Fuel/Oil (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$101,640 |
$152,143 |
$229,506 |
$164,566 |
$243,215 |
$326,493 |
$359,364 |
$343,731 |
$355,071 |
|
Insurance (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$4,613 |
$5,132 |
$5,517 |
$6,295 |
$6,989 |
$6,538 |
$6,790 |
$5,122 |
$4,542 |
|
Other (inc. Tax) (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$881 |
$742 |
$494 |
$191 |
$1,478 |
$2,035 |
$2,916 |
$2,693 |
$6,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$18,974 |
$23,911 |
$38,594 |
$46,811 |
$49,830 |
$72,709 |
$33,624 |
$38,716 |
$62,343 |
|
Labor (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$3,151 |
$5,278 |
$7,604 |
$7,187 |
$9,154 |
$11,720 |
$3,203 |
$11,838 |
$3,443 |
|
Materials (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$8,473 |
$10,078 |
$16,430 |
$18,627 |
$17,949 |
$24,870 |
$29,353 |
$26,743 |
$33,472 |
|
Third Party (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$7,223 |
$8,270 |
$14,003 |
$20,996 |
$22,726 |
$36,120 |
$1,069 |
$140 |
$25,428 |
|
Total Direct (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$18,847 |
$23,626 |
$38,036 |
$46,811 |
$49,830 |
$72,709 |
$33,624 |
$38,716 |
$62,343 |
|
Burden (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$157 |
$285 |
$558 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft Ownership (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$14,724 |
$18,169 |
$24,885 |
$29,317 |
$25,517 |
$936 |
$0 |
$8,289 |
$14,547 |
|
Rentals (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$5,106 |
$3,004 |
$2,815 |
$1,925 |
$1,738 |
$936 |
$0 |
$8,289 |
$14,547 |
|
Depreciation and Amortization (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$9,619 |
$15,165 |
$22,070 |
$27,392 |
$23,779 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$626 |
$879 |
$1,079 |
$1,516 |
-$88,286 |
$36,379 |
$49,257 |
$40,163 |
$65,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft In Fleet |
- |
- |
- |
- |
- |
1 |
2 |
2 |
3 |
8
|
12 |
11 |
26 |
33 |
39 |
47 |
52 |
56 |
57 |
63 |
|
Seats Per Departure |
- |
- |
- |
- |
- |
102 |
106 |
112 |
150 |
155 |
148 |
148 |
148 |
148 |
149 |
149 |
150 |
157 |
165 |
167 |
|
Average Stage Length |
- |
- |
- |
- |
- |
256 |
271 |
587 |
879 |
1,004 |
1,055 |
1,005 |
942 |
881 |
875 |
914 |
898 |
896 |
906 |
909 |
|
Gallons of Fuel Per Block Hour |
- |
- |
- |
- |
- |
585 |
1,051 |
815 |
655 |
912 |
861 |
474 |
909 |
908 |
926 |
951 |
990 |
986 |
972 |
959 |
|
Load Factor |
|
|
|
|
|
41.1% |
38.7% |
65.4% |
74.5% |
76.3% |
80.6% |
81.0% |
83.5% |
89.5% |
89.7% |
89.9% |
91.1% |
89.3% |
89.6% |
89.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily Utilization per Aircraft |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
- |
- |
- |
- |
- |
5.23 |
2.05 |
6.57 |
10.49 |
6.71 |
6.87 |
12.80 |
7.03 |
6.42 |
6.68 |
6.20 |
5.71 |
5.55 |
5.31 |
5.35 |
|
Airborne Hours |
- |
- |
- |
- |
- |
4.42 |
1.69 |
6.74 |
6.03 |
5.74 |
5.33 |
5.45 |
5.12 |
5.28 |
5.49 |
5.55 |
5.29 |
4.91 |
4.65 |
4.34 |
|
Departures |
- |
- |
- |
- |
- |
11.53 |
2.20 |
3.54 |
4.50 |
2.57 |
2.42 |
4.67 |
2.86 |
2.71 |
2.86 |
2.57 |
2.40 |
2.34 |
2.21 |
2.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traffic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
- |
- |
- |
- |
- |
1,905 |
1,426 |
4,587 |
10,641 |
19,627 |
29,002 |
50,829 |
65,706 |
77,547 |
94,524 |
106,811 |
107,442 |
114,648 |
110,472 |
122,626 |
|
Airborne Hours |
- |
- |
- |
- |
- |
1,610 |
1,176 |
4,703 |
6,112 |
16,791 |
22,489 |
21,660 |
47,861 |
63,846 |
77,604 |
95,574 |
99,451 |
101,456 |
96,893 |
99,531 |
|
Departures |
- |
- |
- |
- |
- |
4,196 |
1,531 |
2,473 |
4,566 |
7,530 |
10,219 |
18,554 |
26,753 |
32,722 |
40,520 |
44,308 |
45,079 |
48,361 |
45,973 |
51,826 |
|
RPMs |
0 |
0 |
0 |
0 |
0 |
45,185,000 |
16,949,000 |
106,621,059 |
447,340,021 |
895,451,020 |
1,284,422,906 |
2,235,339,876 |
3,115,142,600 |
3,832,892,226 |
4,737,673,928 |
5,431,748,339 |
5,517,454,256 |
6,082,103,325 |
6,145,428,402 |
7,044,047,521 |
|
ASMs |
0 |
0 |
0 |
0 |
0 |
109,936,000 |
43,840,000 |
162,994,953 |
600,598,385 |
1,173,731,421 |
1,594,446,428 |
2,760,539,140 |
3,731,261,790 |
4,280,176,290 |
5,280,915,880 |
6,039,686,570 |
6,058,324,800 |
6,808,263,360 |
6,862,174,416 |
7,868,813,538 |
|
Miles |
0 |
0 |
0 |
0 |
0 |
1,074,351 |
414,863 |
1,452,455 |
4,011,884 |
7,562,092 |
10,783,138 |
18,647,838 |
25,194,565 |
28,829,531 |
35,448,532 |
40,491,859 |
40,470,646 |
43,314,642 |
41,672,618 |
47,121,258 |
|
Gallons |
0 |
0 |
0 |
0 |
0 |
1,113,719 |
1,498,612 |
3,740,662 |
6,965,978 |
17,896,704 |
24,970,961 |
24,082,585 |
59,722,524 |
70,414,535 |
87,493,785 |
101,615,845 |
106,377,516 |
113,080,452 |
107,414,673 |
117,604,709 |
|
Aircraft Days |
- |
- |
- |
- |
- |
364 |
697 |
698 |
1,014 |
2,927 |
4,222 |
3,971 |
9,341 |
12,087 |
14,147 |
17,235 |
18,815 |
20,645 |
20,815 |
22,934 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large Narrowbodies |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$5,683 |
$25,704 |
$58,999 |
$55,089 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilots (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$514 |
$2,443 |
$6,114 |
$6,052 |
|
Salaries and Wages (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$398 |
$1,810 |
$4,374 |
$4,571 |
|
Pilot Training (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$44 |
$180 |
$515 |
$448 |
|
Benefits and Payroll Taxes
(000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$57 |
$353 |
$868 |
$516 |
|
Per Diem/ Personnel (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$15 |
$100 |
$357 |
$516 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased Goods (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$3,774 |
$18,728 |
$42,384 |
$35,429 |
|
Fuel/Oil (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$3,686 |
$18,237 |
$41,457 |
$34,395 |
|
Insurance (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$66 |
$344 |
$614 |
$427 |
|
Other (inc. Tax) (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$22 |
$146 |
$313 |
$607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$939 |
$1,819 |
$4,716 |
$5,963 |
|
Labor (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$133 |
$256 |
$1,424 |
$345 |
|
Materials (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$302 |
$1,504 |
$3,274 |
$3,221 |
|
Third Party (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$504 |
$59 |
$18 |
$2,397 |
|
Total Direct (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$939 |
$1,819 |
$4,716 |
$5,963 |
|
Burden (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft Ownership (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$10 |
$0 |
$938 |
$1,409 |
|
Rentals (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$10 |
$0 |
$938 |
$1,409 |
|
Depreciation and Amortization (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$446 |
$2,715 |
$4,847 |
$6,235 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft In Fleet |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1
|
3
|
6
|
6
|
|
Seats Per Departure |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
217 |
223 |
223 |
216 |
|
Average Stage Length |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,346 |
1,499 |
1,966 |
1,692 |
|
Gallons of Fuel Per Block Hour |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,067 |
1,106 |
1,116 |
1,139 |
|
Load Factor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83.2% |
84.6% |
84.6% |
86.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily Utilization per Aircraft |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.90 |
4.49 |
5.44 |
4.60 |
|
Airborne Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.32 |
4.14 |
4.90 |
3.38 |
|
Departures |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.83 |
1.26 |
1.21 |
1.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traffic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,116.00 |
5,208.00 |
11,617.00 |
9,925.00 |
|
Airborne Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,005.00 |
4,809.00 |
10,463.00 |
7,284.00 |
|
Departures |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
346.00 |
1,465.00 |
2,595.00 |
2,562.00 |
|
RPMs |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
84,118,681 |
413,408,106 |
962,631,364 |
813,418,400 |
|
ASMs |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
101,052,994 |
488,937,512 |
1,137,950,714 |
937,486,559 |
|
Miles |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
465,682 |
2,196,080 |
5,102,918 |
4,334,817 |
|
Gallons |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,190,805 |
5,758,173 |
12,965,203 |
11,302,117 |
|
Aircraft Days |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
189.00 |
1,161.00 |
2,136.00 |
2,158.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Widebodies |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilots (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Salaries and Wages (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Pilot Training (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Benefits and Payroll Taxes
(000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Per Diem/ Personnel (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased Goods (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Fuel/Oil (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Insurance (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Other (inc. Tax) (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Labor (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Materials (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Third Party (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Total Direct (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Burden (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft Ownership (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Rentals (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
Depreciation and Amortization (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft In Fleet |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Seats Per Departure |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Average Stage Length |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Gallons of Fuel Per Block Hour |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Load Factor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily Utilization per Aircraft |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Airborne Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Departures |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traffic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Airborne Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Departures |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
RPMs |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
ASMs |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Miles |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Gallons |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Aircraft Days |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fleet |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$153,480 |
$218,692 |
$323,208 |
$276,275 |
$277,560 |
$496,462 |
$524,655 |
$548,439 |
$626,406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilots (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$12,021 |
$17,715 |
$23,132 |
$27,579 |
$38,817 |
$46,202 |
$49,443 |
$56,839 |
$69,246 |
|
Salaries and Wages (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$8,465 |
$12,827 |
$17,459 |
$21,130 |
$30,937 |
$35,759 |
$36,605 |
$40,720 |
$52,323 |
|
Pilot Training (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$1,131 |
$1,573 |
$1,726 |
$2,017 |
$2,210 |
$3,411 |
$3,556 |
$4,775 |
$5,146 |
|
Benefits and Payroll Taxes
(000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$1,785 |
$2,266 |
$3,030 |
$3,347 |
$4,398 |
$5,536 |
$7,380 |
$8,026 |
$5,807 |
|
Per Diem/ Personnel (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$640 |
$1,049 |
$917 |
$1,085 |
$1,272 |
$1,497 |
$1,902 |
$3,317 |
$5,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased Goods (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$107,134 |
$158,017 |
$235,518 |
$171,051 |
$251,682 |
$338,841 |
$387,797 |
$393,931 |
$401,637 |
|
Fuel/Oil (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$101,640 |
$152,143 |
$229,506 |
$164,566 |
$243,215 |
$330,179 |
$377,601 |
$385,188 |
$389,466 |
|
Insurance (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$4,613 |
$5,132 |
$5,517 |
$6,295 |
$6,989 |
$6,605 |
$7,134 |
$5,736 |
$4,969 |
|
Other (inc. Tax) (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$881 |
$742 |
$494 |
$191 |
$1,478 |
$2,058 |
$3,062 |
$3,006 |
$7,202 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$18,974 |
$23,911 |
$38,594 |
$46,811 |
$49,830 |
$73,648 |
$35,443 |
$43,432 |
$68,307 |
|
Labor (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$3,151 |
$5,278 |
$7,604 |
$7,187 |
$9,154 |
$11,853 |
$3,459 |
$13,262 |
$3,788 |
|
Materials (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$8,473 |
$10,078 |
$16,430 |
$18,627 |
$17,949 |
$25,172 |
$30,857 |
$30,017 |
$36,693 |
|
Third Party (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$7,223 |
$8,270 |
$14,003 |
$20,996 |
$22,726 |
$36,624 |
$1,128 |
$158 |
$27,826 |
|
Total Direct (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$18,847 |
$23,626 |
$38,036 |
$46,811 |
$49,830 |
$73,648 |
$35,443 |
$43,432 |
$68,307 |
|
Burden (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$157 |
$285 |
$558 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft Ownership (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$14,724 |
$18,169 |
$24,885 |
$29,317 |
$25,517 |
$945 |
$0 |
$9,227 |
$15,956 |
|
Rentals (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$5,106 |
$3,004 |
$2,815 |
$1,925 |
$1,738 |
$945 |
$0 |
$9,227 |
$15,956 |
|
Depreciation and Amortization (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$9,619 |
$15,165 |
$22,070 |
$27,392 |
$23,779 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$626 |
$879 |
$1,079 |
$1,516 |
-$88,286 |
$36,825 |
$51,972 |
$45,010 |
$71,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft In Fleet |
- |
- |
- |
- |
- |
1 |
2 |
2 |
3 |
8
|
12 |
11 |
26 |
33 |
39 |
47 |
52 |
60 |
63 |
69 |
|
Seats Per Departure |
- |
- |
- |
- |
- |
102 |
106 |
112 |
150 |
155 |
148 |
148 |
148 |
148 |
149 |
149 |
150 |
160 |
171 |
171 |
|
Average Stage Length |
- |
- |
- |
- |
- |
256 |
271 |
587 |
879 |
1,004 |
1,055 |
1,005 |
942 |
881 |
875 |
914 |
901 |
913 |
963 |
946 |
|
Gallons of Fuel Per Block Hour |
- |
- |
- |
- |
- |
585 |
1,051 |
815 |
655 |
912 |
861 |
474 |
909 |
908 |
926 |
951 |
991 |
992 |
986 |
973 |
|
Load Factor |
|
|
|
|
|
41.1% |
38.7% |
65.4% |
74.5% |
76.3% |
80.6% |
81.0% |
83.5% |
89.5% |
89.7% |
89.9% |
90.9% |
89.0% |
88.8% |
89.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily Utilization per Aircraft |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
- |
- |
- |
- |
- |
5.23 |
2.05 |
6.57 |
10.49 |
6.71 |
6.87 |
12.80 |
7.03 |
6.42 |
6.68 |
6.20 |
5.71 |
5.50 |
5.32 |
5.28 |
|
Airborne Hours |
- |
- |
- |
- |
- |
4.42 |
1.69 |
6.74 |
6.03 |
5.74 |
5.33 |
5.45 |
5.12 |
5.28 |
5.49 |
5.55 |
5.29 |
4.87 |
4.68 |
4.26 |
|
Departures |
- |
- |
- |
- |
- |
11.53 |
2.20 |
3.54 |
4.50 |
2.57 |
2.42 |
4.67 |
2.86 |
2.71 |
2.86 |
2.57 |
2.39 |
2.28 |
2.12 |
2.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traffic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
- |
- |
- |
- |
- |
1,905 |
1,426 |
4,587 |
10,641 |
19,627 |
29,002 |
50,829 |
65,706 |
77,547 |
94,524 |
106,811 |
108,558 |
119,856 |
122,089 |
132,551 |
|
Airborne Hours |
- |
- |
- |
- |
- |
1,610 |
1,176 |
4,703 |
6,112 |
16,791 |
22,489 |
21,660 |
47,861 |
63,846 |
77,604 |
95,574 |
100,456 |
106,265 |
107,356 |
106,815 |
|
Departures |
- |
- |
- |
- |
- |
4,196 |
1,531 |
2,473 |
4,566 |
7,530 |
10,219 |
18,554 |
26,753 |
32,722 |
40,520 |
44,308 |
45,425 |
49,826 |
48,568 |
54,388 |
|
RPMs |
0 |
0 |
0 |
0 |
0 |
45,185,000 |
16,949,000 |
106,621,059 |
447,340,021 |
895,451,020 |
1,284,422,906 |
2,235,339,876 |
3,115,142,600 |
3,832,892,226 |
4,737,673,928 |
5,431,748,339 |
5,601,572,937 |
6,495,511,431 |
7,108,059,766 |
7,857,465,921 |
|
ASMs |
0 |
0 |
0 |
0 |
0 |
109,936,000 |
43,840,000 |
162,994,953 |
600,598,385 |
1,173,731,421 |
1,594,446,428 |
2,760,539,140 |
3,731,261,790 |
4,280,176,290 |
5,280,915,880 |
6,039,686,570 |
6,159,377,794 |
7,297,200,872 |
8,000,125,130 |
8,806,300,097 |
|
Miles |
0 |
0 |
0 |
0 |
0 |
1,074,351 |
414,863 |
1,452,455 |
4,011,884 |
7,562,092 |
10,783,138 |
18,647,838 |
25,194,565 |
28,829,531 |
35,448,532 |
40,491,859 |
40,936,328 |
45,510,722 |
46,775,536 |
51,456,075 |
|
Gallons |
0 |
0 |
0 |
0 |
0 |
1,113,719 |
1,498,612 |
3,740,662 |
6,965,978 |
17,896,704 |
24,970,961 |
24,082,585 |
59,722,524 |
70,414,535 |
87,493,785 |
101,615,845 |
107,568,321 |
118,838,625 |
120,379,876 |
128,906,826 |
|
Aircraft Days |
- |
- |
- |
- |
- |
364 |
697 |
698 |
1,014 |
2,927 |
4,222 |
3,971 |
9,341 |
12,087 |
14,147 |
17,235 |
19,004 |
21,806 |
22,951 |
25,092 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPORTING DATA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Days |
365 |
366 |
365 |
365 |
365 |
366 |
365 |
365 |
365 |
366 |
365 |
365 |
365 |
365 |
365 |
365 |
365 |
366 |
365 |
365 |
Small
Narrowbodies N1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N1 |
Sum of Block Hours |
0 |
0 |
0 |
0 |
0 |
1905 |
1426 |
4587 |
10641 |
19627 |
29002 |
50829 |
65706 |
77547 |
94524 |
106811 |
107442 |
114648 |
110472 |
122626 |
N1 |
Sum of Airborne Hours |
0 |
0 |
0 |
0 |
0 |
1610 |
1176 |
4703 |
6112 |
16791 |
22489 |
21660 |
47861 |
63846 |
77604 |
95574 |
99451 |
101456 |
96893 |
99531 |
N1 |
Sum of Departures |
0 |
0 |
0 |
0 |
0 |
4196 |
1531 |
2473 |
4566 |
7530 |
10219 |
18554 |
26753 |
32722 |
40520 |
44308 |
45079 |
48361 |
45973 |
51826 |
N1 |
Sum of RPMs |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
4.519E+07 |
1.695E+07 |
1.066E+08 |
4.473E+08 |
8.955E+08 |
1.284E+09 |
2.235E+09 |
3.115E+09 |
3.833E+09 |
4.738E+09 |
5.432E+09 |
5.517E+09 |
6082103325 |
6145428402 |
7044047521 |
N1 |
Sum of ASMs |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
1.099E+08 |
4.384E+07 |
1.630E+08 |
6.006E+08 |
1.174E+09 |
1.594E+09 |
2.761E+09 |
3.731E+09 |
4.280E+09 |
5.281E+09 |
6.040E+09 |
6.058E+09 |
6808263360 |
6862174416 |
7868813538 |
N1 |
Sum of Miles |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
1.074E+06 |
4.149E+05 |
1.452E+06 |
4.012E+06 |
7.562E+06 |
1.078E+07 |
1.865E+07 |
2.519E+07 |
2.883E+07 |
3.545E+07 |
4.049E+07 |
4.047E+07 |
43314642 |
41672618 |
47121258 |
N1 |
Sum of Gallons |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
1.114E+06 |
1.499E+06 |
3.741E+06 |
6.966E+06 |
1.790E+07 |
2.497E+07 |
2.408E+07 |
5.972E+07 |
7.041E+07 |
8.749E+07 |
1.016E+08 |
1.064E+08 |
113080452 |
107414673 |
117604709 |
N1 |
Sum of ACFleet |
0 |
0 |
0 |
0 |
0 |
364 |
697 |
698 |
1014 |
2927 |
4222 |
3971 |
9341 |
12087 |
14147 |
17235 |
18815 |
20645 |
20815 |
22934 |
N1 |
Sum of Total AC Op |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
153479.82 |
218691.81 |
323207.73 |
276274.8 |
277559.56 |
490779.09 |
498950.89 |
489439.9 |
571317.22 |
N1 |
Sum of Pilots |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
12021.34 |
17715.35 |
23132.02 |
27579.05 |
38816.8 |
45687.69 |
47000.37 |
50725.26 |
63194.43 |
N1 |
Sum of Salaries and Wages |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
8465.46 |
12826.82 |
17459.17 |
21130.46 |
30936.74 |
35361.05 |
34795.37 |
36346.25 |
47751.78 |
N1 |
Sum of Pilot Training |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1130.75 |
1573.3 |
1725.62 |
2017.23 |
2209.95 |
3366.61 |
3376.55 |
4260.33 |
4698.18 |
N1 |
Sum of Benefits and Payroll Taxes |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1785.49 |
2266.48 |
3029.77 |
3346.71 |
4397.99 |
5478.45 |
7026.24 |
7158.62 |
5290.52 |
N1 |
Sum of Per Diem/ Personnel |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
639.64 |
1048.75 |
917.46 |
1084.65 |
1272.12 |
1481.58 |
1802.21 |
2960.06 |
5453.95 |
N1 |
Sum of Purchased Goods |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
107133.81 |
158016.84 |
235517.52 |
171051.46 |
251682.1 |
335067.11 |
369069.29 |
351546.64 |
366208.36 |
N1 |
Sum of Fuel/Oil |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
101639.68 |
152143.07 |
229505.87 |
164565.51 |
243214.82 |
326493.34 |
359363.94 |
343731.41 |
355071.02 |
N1 |
Sum of Insurance |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
4613.05 |
5131.91 |
5517.32 |
6294.83 |
6989.3 |
6538.28 |
6789.72 |
5121.89 |
4541.5 |
N1 |
Sum of Other (inc. Tax) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
881.08 |
741.86 |
494.33 |
191.12 |
1477.98 |
2035.49 |
2915.63 |
2693.34 |
6595.84 |
N1 |
Sum of MX |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
18974.16 |
23911.45 |
38594.12 |
46810.89 |
49829.54 |
72709.44 |
33623.91 |
38715.9 |
62343.22 |
N1 |
Sum of Labor |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
3150.73 |
5278.46 |
7603.83 |
7187.43 |
9154.08 |
11719.85 |
3202.7 |
11837.64 |
3442.65 |
N1 |
Sum of Materials |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
8473.09 |
10078.32 |
16429.73 |
18627 |
17949.42 |
24869.68 |
29352.5 |
26742.63 |
33472.49 |
N1 |
Sum of Third Party |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
7222.79 |
8269.68 |
14002.97 |
20996.49 |
22726.09 |
36119.92 |
1068.71 |
139.65 |
25428.1 |
N1 |
Sum of Total Direct |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
18846.58 |
23626.43 |
38036.48 |
46810.89 |
49829.54 |
72709.44 |
33623.91 |
38715.9 |
62343.22 |
N1 |
Sum of Burden |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
156.8 |
285.02 |
557.62 |
0 |
0 |
0 |
0 |
0 |
0 |
N1 |
Sum of Aircraft Ownership |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
14724.23 |
18168.95 |
24885.1 |
29317.49 |
25517.39 |
935.87 |
0 |
8289.08 |
14547.2 |
N1 |
Sum of Rentals |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5105.67 |
3004.33 |
2814.75 |
1925.34 |
1738.06 |
935.87 |
0 |
8289.08 |
14547.2 |
N1 |
Sum of Depreciation and Amortization |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
9618.56 |
15164.62 |
22070.35 |
27392.15 |
23779.33 |
0 |
0 |
0 |
0 |
N1 |
Sum of Other |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
580.84 |
831.4 |
1070.06 |
1497.71 |
190.65 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large
Narrowbodies N2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N2 |
Sum of Block Hours |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1116 |
5208 |
11617 |
9925 |
N2 |
Sum of Airborne Hours |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1005 |
4809 |
10463 |
7284 |
N2 |
Sum of Departures |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
346 |
1465 |
2595 |
2562 |
N2 |
Sum of RPMs |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
8.412E+07 |
413408106 |
962631364 |
813418400 |
N2 |
Sum of ASMs |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
1.011E+08 |
488937512 |
1137950714 |
937486559 |
N2 |
Sum of Miles |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
4.657E+05 |
2196080 |
5102918 |
4334817 |
N2 |
Sum of Gallons |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
1.191E+06 |
5758173 |
12965203 |
11302117 |
N2 |
Sum of ACFleet |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
189 |
1161 |
2136 |
2158 |
N2 |
Sum of Total AC Op |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5682.69 |
25704.43 |
58998.63 |
55088.6 |
N2 |
Sum of Pilots |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
514.35 |
2442.54 |
6113.66 |
6051.76 |
N2 |
Sum of Salaries and Wages |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
398.01 |
1809.59 |
4373.97 |
4570.74 |
N2 |
Sum of Pilot Training |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
44.33 |
179.83 |
514.83 |
448.28 |
N2 |
Sum of Benefits and Payroll Taxes |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
57.05 |
353.26 |
867.6 |
516.4 |
N2 |
Sum of Per Diem/ Personnel |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
14.96 |
99.86 |
357.26 |
516.34 |
N2 |
Sum of Purchased Goods |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
3774.2 |
18727.86 |
42383.89 |
35428.86 |
N2 |
Sum of Fuel/Oil |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
3685.5 |
18237.46 |
41456.94 |
34394.81 |
N2 |
Sum of Insurance |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
66.37 |
344.09 |
614.13 |
427.49 |
N2 |
Sum of Other (inc. Tax) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
22.33 |
146.31 |
312.82 |
606.56 |
N2 |
Sum of MX |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
938.52 |
1819.14 |
4716.15 |
5963.38 |
N2 |
Sum of Labor |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
132.95 |
255.84 |
1423.89 |
345.4 |
N2 |
Sum of Materials |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
301.87 |
1504.43 |
3274.37 |
3220.54 |
N2 |
Sum of Third Party |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
503.71 |
58.89 |
18.3 |
2397.44 |
N2 |
Sum of Total Direct |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
938.52 |
1819.14 |
4716.15 |
5963.38 |
N2 |
Sum of Burden |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Aircraft Ownership |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
9.61 |
0 |
937.84 |
1409.2 |
N2 |
Sum of Rentals |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
9.61 |
0 |
937.84 |
1409.2 |
N2 |
Sum of Depreciation and Amortization |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Other |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Widebodies W |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
W |
Sum of Block Hours |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Airborne Hours |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Departures |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of RPMs |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0 |
0 |
0 |
W |
Sum of ASMs |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0 |
0 |
0 |
W |
Sum of Miles |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0 |
0 |
0 |
W |
Sum of Gallons |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0 |
0 |
0 |
W |
Sum of ACFleet |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Total AC Op |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Pilots |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Salaries and Wages |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Pilot Training |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Benefits and Payroll Taxes |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Per Diem/ Personnel |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Purchased Goods |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Fuel/Oil |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Insurance |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Other (inc. Tax) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of MX |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Labor |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Materials |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Third Party |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Total Direct |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Burden |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Aircraft Ownership |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Rentals |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Depreciation and Amortization |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
W |
Sum of Other |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overall Fleet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
Sum of Block Hours |
0 |
0 |
0 |
0 |
0 |
1905 |
1426 |
4587 |
10641 |
19627 |
29002 |
50829 |
65706 |
77547 |
94524 |
106811 |
108558 |
119856 |
122089 |
132551 |
Total |
Sum of Airborne Hours |
0 |
0 |
0 |
0 |
0 |
1610 |
1176 |
4703 |
6112 |
16791 |
22489 |
21660 |
47861 |
63846 |
77604 |
95574 |
100456 |
106265 |
107356 |
106815 |
Total |
Sum of Departures |
0 |
0 |
0 |
0 |
0 |
4196 |
1531 |
2473 |
4566 |
7530 |
10219 |
18554 |
26753 |
32722 |
40520 |
44308 |
45425 |
49826 |
48568 |
54388 |
Total |
Sum of RPMs |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
4.519E+07 |
1.695E+07 |
1.066E+08 |
4.473E+08 |
8.955E+08 |
1.284E+09 |
2.235E+09 |
3.115E+09 |
3.833E+09 |
4.738E+09 |
5.432E+09 |
5.602E+09 |
6495511431 |
7108059766 |
7857465921 |
Total |
Sum of ASMs |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
1.099E+08 |
4.384E+07 |
1.630E+08 |
6.006E+08 |
1.174E+09 |
1.594E+09 |
2.761E+09 |
3.731E+09 |
4.280E+09 |
5.281E+09 |
6.040E+09 |
6.159E+09 |
7297200872 |
8000125130 |
8806300097 |
Total |
Sum of Miles |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
1.074E+06 |
4.149E+05 |
1.452E+06 |
4.012E+06 |
7.562E+06 |
1.078E+07 |
1.865E+07 |
2.519E+07 |
2.883E+07 |
3.545E+07 |
4.049E+07 |
4.094E+07 |
45510722 |
46775536 |
51456075 |
Total |
Sum of Gallons |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
0.000E+00 |
1.114E+06 |
1.499E+06 |
3.741E+06 |
6.966E+06 |
1.790E+07 |
2.497E+07 |
2.408E+07 |
5.972E+07 |
7.041E+07 |
8.749E+07 |
1.016E+08 |
1.076E+08 |
118838625 |
120379876 |
128906826 |
Total |
Sum of ACFleet |
0 |
0 |
0 |
0 |
0 |
364 |
697 |
698 |
1014 |
2927 |
4222 |
3971 |
9341 |
12087 |
14147 |
17235 |
19004 |
21806 |
22951 |
25092 |
Total |
Sum of Total AC Op |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
153479.82 |
218691.81 |
323207.73 |
276274.8 |
277559.56 |
496461.78 |
524655.32 |
548438.53 |
626405.82 |
Total |
Sum of Pilots |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
12021.34 |
17715.35 |
23132.02 |
27579.05 |
38816.8 |
46202.04 |
49442.91 |
56838.92 |
69246.19 |
Total |
Sum of Salaries and Wages |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
8465.46 |
12826.82 |
17459.17 |
21130.46 |
30936.74 |
35759.06 |
36604.96 |
40720.22 |
52322.52 |
Total |
Sum of Pilot Training |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1130.75 |
1573.3 |
1725.62 |
2017.23 |
2209.95 |
3410.94 |
3556.38 |
4775.16 |
5146.46 |
Total |
Sum of Benefits and Payroll Taxes |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1785.49 |
2266.48 |
3029.77 |
3346.71 |
4397.99 |
5535.5 |
7379.5 |
8026.22 |
5806.92 |
Total |
Sum of Per Diem/ Personnel |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
639.64 |
1048.75 |
917.46 |
1084.65 |
1272.12 |
1496.54 |
1902.07 |
3317.32 |
5970.29 |
Total |
Sum of Purchased Goods |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
107133.81 |
158016.84 |
235517.52 |
171051.46 |
251682.1 |
338841.31 |
387797.15 |
393930.53 |
401637.22 |
Total |
Sum of Fuel/Oil |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
101639.68 |
152143.07 |
229505.87 |
164565.51 |
243214.82 |
330178.84 |
377601.4 |
385188.35 |
389465.83 |
Total |
Sum of Insurance |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
4613.05 |
5131.91 |
5517.32 |
6294.83 |
6989.3 |
6604.65 |
7133.81 |
5736.02 |
4968.99 |
Total |
Sum of Other (inc. Tax) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
881.08 |
741.86 |
494.33 |
191.12 |
1477.98 |
2057.82 |
3061.94 |
3006.16 |
7202.4 |
Total |
Sum of MX |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
18974.16 |
23911.45 |
38594.12 |
46810.89 |
49829.54 |
73647.96 |
35443.05 |
43432.05 |
68306.6 |
Total |
Sum of Labor |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
3150.73 |
5278.46 |
7603.83 |
7187.43 |
9154.08 |
11852.8 |
3458.54 |
13261.53 |
3788.05 |
Total |
Sum of Materials |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
8473.09 |
10078.32 |
16429.73 |
18627 |
17949.42 |
25171.55 |
30856.93 |
30017 |
36693.03 |
Total |
Sum of Third Party |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
7222.79 |
8269.68 |
14002.97 |
20996.49 |
22726.09 |
36623.63 |
1127.6 |
157.95 |
27825.54 |
Total |
Sum of Total Direct |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
18846.58 |
23626.43 |
38036.48 |
46810.89 |
49829.54 |
73647.96 |
35443.05 |
43432.05 |
68306.6 |
Total |
Sum of Burden |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
156.8 |
285.02 |
557.62 |
0 |
0 |
0 |
0 |
0 |
0 |
Total |
Sum of Aircraft Ownership |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
14724.23 |
18168.95 |
24885.1 |
29317.49 |
25517.39 |
945.48 |
0 |
9226.92 |
15956.4 |
Total |
Sum of Rentals |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
5105.67 |
3004.33 |
2814.75 |
1925.34 |
1738.06 |
945.48 |
0 |
9226.92 |
15956.4 |
Total |
Sum of Depreciation and Amortization |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
9618.56 |
15164.62 |
22070.35 |
27392.15 |
23779.33 |
0 |
0 |
0 |
0 |
Total |
Sum of Other |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
580.84 |
831.4 |
1070.06 |
1497.71 |
190.65 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Data Source:
Form 41 via BTS, schedules P5.2 & T2. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Shaded
data means data appear questionable. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|