Midwest Airlines Aircraft Operating Statistics- Actuals |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midwest
Airlines |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
|
Small Narrowbodies |
$82,209 |
$101,815 |
$120,255 |
$131,188 |
$153,906 |
$210,827 |
$207,682 |
$179,089 |
$176,467 |
$213,979 |
$291,919 |
$352,860 |
$365,936 |
$392,794 |
$76,119 |
$404,038 |
$453,136 |
$424,800 |
$421,993 |
$488,131 |
$550,892 |
$561,756 |
$799,677 |
$907,749 |
$957,518 |
$826,101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilots (000) |
$17,240 |
$21,192 |
$25,312 |
$28,286 |
$33,417 |
$43,975 |
$49,334 |
$46,981 |
$44,520 |
$44,673 |
$48,578 |
$49,724 |
$53,566 |
$50,617 |
$14,863 |
$68,412 |
$84,259 |
$82,640 |
$86,258 |
$107,762 |
$137,736 |
$179,873 |
$234,576 |
$277,026 |
$309,020 |
$276,257 |
|
Salaries and Wages (000) |
$13,376 |
$16,352 |
$19,519 |
$21,731 |
$25,346 |
$33,314 |
$37,125 |
$35,432 |
$33,498 |
$33,102 |
$35,358 |
$35,174 |
$36,491 |
$34,322 |
$9,872 |
$51,267 |
$68,598 |
$66,483 |
$60,379 |
$71,071 |
$82,097 |
$103,618 |
$150,215 |
$181,777 |
$207,898 |
$193,080 |
|
Pilot Training (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$769 |
$1,773 |
$2,703 |
$2,755 |
$985 |
$212 |
$1,308 |
$1,306 |
$5,397 |
$1,048 |
$1,013 |
$1,282 |
$2,443 |
$2,502 |
$3,188 |
$2,088 |
|
Benefits and Payroll Taxes
(000) |
$3,324 |
$3,994 |
$4,785 |
$5,405 |
$6,595 |
$8,949 |
$10,111 |
$9,814 |
$9,776 |
$10,317 |
$10,554 |
$9,660 |
$10,730 |
$10,764 |
$3,318 |
$124 |
$0 |
$0 |
$13,025 |
$18,181 |
$30,614 |
$36,777 |
$39,829 |
$46,776 |
$50,972 |
$45,212 |
|
Per Diem/ Personnel (000) |
$540 |
$845 |
$1,008 |
$1,150 |
$1,475 |
$1,713 |
$2,098 |
$1,734 |
$1,246 |
$1,253 |
$1,898 |
$3,118 |
$3,643 |
$2,776 |
$688 |
$16,809 |
$14,353 |
$14,851 |
$7,457 |
$17,462 |
$24,012 |
$38,196 |
$42,089 |
$45,970 |
$46,963 |
$35,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased Goods (000) |
$31,289 |
$41,933 |
$45,034 |
$38,391 |
$46,931 |
$82,202 |
$74,344 |
$64,919 |
$65,895 |
$89,203 |
$151,859 |
$201,499 |
$203,242 |
$252,890 |
$33,068 |
$114,763 |
$143,978 |
$106,239 |
$44,451 |
$23,206 |
$10,758 |
$2,419 |
$5,161 |
$4,678 |
$3,651 |
$2,324 |
|
Fuel/Oil (000) |
$27,762 |
$36,403 |
$39,035 |
$32,396 |
$40,707 |
$75,344 |
$67,365 |
$58,156 |
$59,629 |
$82,526 |
$142,793 |
$191,212 |
$191,725 |
$242,643 |
$31,240 |
$110,649 |
$141,383 |
$104,646 |
$42,945 |
$21,023 |
$8,467 |
$272 |
$1,482 |
$3,135 |
$1,786 |
$827 |
|
Insurance (000) |
$534 |
$594 |
$616 |
$434 |
$445 |
$461 |
$635 |
$960 |
$900 |
$1,012 |
$1,186 |
$1,216 |
$1,057 |
$796 |
$389 |
$3,107 |
$1,707 |
$1,552 |
$1,283 |
$1,396 |
$1,307 |
$1,050 |
$0 |
$0 |
$0 |
$0 |
|
Other (inc. Tax) (000) |
$2,993 |
$4,936 |
$5,383 |
$5,561 |
$5,779 |
$6,397 |
$6,344 |
$5,802 |
$5,366 |
$5,666 |
$7,881 |
$9,071 |
$10,460 |
$9,452 |
$1,439 |
$1,007 |
$887 |
$40 |
$222 |
$787 |
$984 |
$1,097 |
$3,680 |
$1,543 |
$1,865 |
$1,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance (000) |
$18,851 |
$22,343 |
$31,387 |
$43,124 |
$49,188 |
$56,239 |
$53,656 |
$35,605 |
$26,750 |
$33,538 |
$35,283 |
$32,805 |
$42,518 |
$32,465 |
$12,539 |
$91,852 |
$96,241 |
$106,662 |
$143,686 |
$176,107 |
$198,443 |
$204,872 |
$334,641 |
$384,728 |
$401,208 |
$300,327 |
|
Labor (000) |
$2,787 |
$2,886 |
$5,298 |
$6,345 |
$7,198 |
$9,098 |
$11,447 |
$13,061 |
$11,847 |
$9,242 |
$5,450 |
$4,457 |
$5,005 |
$4,557 |
$1,173 |
$24,066 |
$21,907 |
$21,001 |
$25,488 |
$31,016 |
$36,116 |
$39,036 |
$55,421 |
$58,578 |
$64,152 |
$57,127 |
|
Materials (000) |
$1,930 |
$2,278 |
$3,215 |
$5,099 |
$7,606 |
$10,158 |
$8,289 |
$295 |
$95 |
$58 |
$133 |
$103 |
$94 |
$11,841 |
$10,352 |
$67,719 |
$73,484 |
$84,206 |
$9,036 |
$12,293 |
$8,771 |
$9,952 |
$44,708 |
$59,317 |
$51,405 |
$43,358 |
|
Third Party (000) |
$3,616 |
$5,279 |
$7,514 |
$12,211 |
$15,388 |
$22,466 |
$16,522 |
$7,617 |
$4,234 |
$6,918 |
$10,218 |
$9,837 |
$19,054 |
$9,101 |
$646 |
$66 |
$654 |
$0 |
$94,784 |
$110,314 |
$128,417 |
$137,952 |
$202,359 |
$231,073 |
$251,153 |
$176,727 |
|
Total Direct (000) |
$15,368 |
$18,408 |
$25,838 |
$35,511 |
$42,668 |
$49,236 |
$45,217 |
$31,474 |
$22,660 |
$28,798 |
$33,648 |
$31,993 |
$41,588 |
$31,210 |
$12,170 |
$91,851 |
$96,044 |
$105,207 |
$129,309 |
$153,623 |
$173,305 |
$186,940 |
$302,488 |
$348,968 |
$366,710 |
$277,212 |
|
Burden (000) |
$3,483 |
$3,934 |
$5,549 |
$7,613 |
$6,520 |
$7,003 |
$8,439 |
$4,131 |
$4,090 |
$4,740 |
$1,791 |
$812 |
$929 |
$1,470 |
$639 |
$0 |
$197 |
$1,455 |
$14,377 |
$22,484 |
$25,138 |
$17,932 |
$32,153 |
$35,760 |
$34,498 |
$23,115 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft Ownership (000) |
$14,689 |
$15,809 |
$17,790 |
$20,664 |
$23,529 |
$27,488 |
$29,391 |
$30,669 |
$38,498 |
$45,783 |
$55,160 |
$67,727 |
$65,562 |
$56,234 |
$14,994 |
$112,068 |
$60,005 |
$58,671 |
$80,084 |
$87,182 |
$93,025 |
$52,300 |
$30,654 |
$39,269 |
$36,444 |
$36,828 |
|
Rentals (000) |
$9,255 |
$10,443 |
$11,993 |
$13,998 |
$14,542 |
$16,136 |
$16,647 |
$18,553 |
$26,525 |
$37,073 |
$47,099 |
$59,946 |
$57,855 |
$50,830 |
$13,500 |
$61,210 |
$60,005 |
$58,671 |
$80,084 |
$87,182 |
$93,025 |
$52,300 |
$30,654 |
$39,269 |
$36,444 |
$36,828 |
|
Depreciation and Amortization (000) |
$5,434 |
$5,366 |
$5,797 |
$6,666 |
$8,987 |
$11,352 |
$12,744 |
$12,116 |
$11,973 |
$8,710 |
$8,061 |
$7,781 |
$7,707 |
$5,404 |
$1,494 |
$50,858 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (000) |
$141 |
$539 |
$732 |
$723 |
$842 |
$922 |
$957 |
$915 |
$804 |
$782 |
$1,039 |
$1,105 |
$1,049 |
$588 |
$655 |
$16,944 |
$68,653 |
$70,588 |
$67,514 |
$93,874 |
$110,930 |
$122,292 |
$194,645 |
$202,049 |
$207,195 |
$210,365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft In Fleet |
20 |
20 |
23 |
24 |
30 |
33 |
34 |
34 |
30 |
28 |
32 |
36 |
37 |
31 |
7 |
70 |
71 |
79 |
97 |
120 |
133 |
120 |
177 |
189 |
191 |
210 |
|
Seats Per Departure |
79 |
77 |
80 |
82 |
86 |
88 |
91 |
93 |
100 |
109 |
106 |
104 |
104 |
105 |
89 |
85 |
85 |
81 |
77 |
76 |
76 |
76 |
74 |
74 |
74 |
74 |
|
Average Stage Length |
691 |
731 |
707 |
737 |
770 |
778 |
780 |
782 |
802 |
879 |
879 |
885 |
944 |
946 |
632 |
531 |
516 |
491 |
451 |
468 |
472 |
555 |
587 |
591 |
591 |
556 |
|
Gallons of Fuel Per Block Hour |
816 |
810 |
819 |
861 |
825 |
838 |
847 |
877 |
838 |
795 |
767 |
755 |
765 |
730 |
181 |
493 |
480 |
477 |
443 |
459 |
462 |
485 |
485 |
489 |
491 |
487 |
|
Load Factor |
64.1% |
63.0% |
63.7% |
64.8% |
65.2% |
62.2% |
61.1% |
61.5% |
65.7% |
64.9% |
70.9% |
75.9% |
76.9% |
75.8% |
78.1% |
77.9% |
77.1% |
78.6% |
78.0% |
79.4% |
79.8% |
77.6% |
76.0% |
78.8% |
77.1% |
57.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily Utilization per Aircraft |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
8.67 |
9.36 |
9.22 |
9.46 |
8.98 |
8.46 |
7.75 |
7.44 |
7.43 |
8.55 |
9.32 |
9.76 |
10.09 |
9.17 |
41.03 |
12.06 |
11.69 |
9.36 |
8.60 |
8.98 |
8.44 |
9.37 |
9.29 |
9.37 |
9.68 |
5.20 |
|
Airborne Hours |
7.48 |
8.03 |
7.95 |
8.15 |
7.58 |
7.15 |
6.80 |
6.60 |
6.51 |
7.42 |
8.13 |
8.52 |
8.84 |
7.43 |
10.98 |
10.60 |
8.87 |
7.09 |
6.37 |
6.60 |
6.21 |
8.20 |
7.01 |
6.84 |
7.27 |
4.00 |
|
Departures |
4.62 |
4.83 |
4.73 |
4.69 |
4.21 |
3.89 |
3.65 |
3.55 |
3.47 |
3.69 |
4.06 |
4.23 |
4.13 |
3.64 |
20.78 |
6.75 |
6.53 |
5.40 |
5.04 |
5.16 |
4.89 |
4.93 |
4.70 |
4.71 |
4.84 |
2.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traffic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
62,757 |
69,177 |
77,174 |
84,380 |
97,736 |
101,027 |
97,183 |
92,878 |
81,145 |
89,094 |
108,783 |
127,416 |
136,459 |
105,096 |
99,364 |
310,125 |
301,621 |
270,792 |
305,847 |
393,971 |
409,673 |
410,807 |
600,869 |
645,333 |
674,299 |
398,376 |
|
Airborne Hours |
54,102 |
59,304 |
66,503 |
72,660 |
82,416 |
85,400 |
85,287 |
82,362 |
71,098 |
77,366 |
94,985 |
111,143 |
119,534 |
85,182 |
26,603 |
272,741 |
228,859 |
205,039 |
226,527 |
289,391 |
301,482 |
359,390 |
453,440 |
471,011 |
506,516 |
306,422 |
|
Departures |
33,446 |
35,678 |
39,590 |
41,826 |
45,824 |
46,451 |
45,782 |
44,248 |
37,883 |
38,423 |
47,465 |
55,225 |
55,905 |
41,700 |
50,318 |
173,709 |
168,484 |
156,120 |
179,030 |
226,131 |
237,305 |
216,237 |
304,074 |
324,092 |
336,901 |
214,926 |
|
RPMs |
1,169,934,000 |
1,259,923,000 |
1,423,394,000 |
1,629,274,000 |
1,967,800,000 |
1,982,095,000 |
1,974,453,000 |
1,970,718,926 |
1,990,548,569 |
2,380,334,642 |
3,147,867,564 |
3,843,546,318 |
4,234,044,441 |
3,127,201,621 |
2,198,235,117 |
6,089,277,600 |
5,665,328,357 |
4,902,640,293 |
4,863,075,930 |
6,380,904,954 |
6,780,476,996 |
7,059,569,978 |
10,044,175,130 |
11,158,178,211 |
11,382,204,471 |
5,082,775,801 |
|
ASMs |
1,825,185,000 |
1,998,308,000 |
2,233,815,000 |
2,514,585,000 |
3,019,533,000 |
3,188,089,000 |
3,233,233,000 |
3,205,679,132 |
3,031,258,765 |
3,664,931,697 |
4,441,238,983 |
5,065,440,396 |
5,504,173,877 |
4,124,965,469 |
2,814,008,269 |
7,814,869,803 |
7,351,981,913 |
6,239,604,076 |
6,231,465,962 |
8,032,604,857 |
8,500,603,924 |
9,091,592,624 |
13,215,835,229 |
14,157,709,597 |
14,758,524,245 |
8,885,930,759 |
|
Miles |
23,095,342 |
26,086,424 |
27,998,770 |
30,845,662 |
35,270,134 |
36,116,589 |
35,705,645 |
34,580,728 |
30,372,744 |
33,754,865 |
41,725,534 |
48,880,941 |
52,775,736 |
39,452,201 |
31,789,911 |
92,308,485 |
86,914,004 |
76,579,772 |
80,738,200 |
105,755,914 |
111,913,507 |
120,004,835 |
178,578,869 |
191,549,625 |
199,156,663 |
119,429,209 |
|
Gallons |
51,215,107 |
56,063,907 |
63,225,796 |
72,640,875 |
80,656,940 |
84,673,357 |
82,349,194 |
81,441,707 |
68,000,483 |
70,872,996 |
83,388,149 |
96,175,249 |
104,324,280 |
76,744,080 |
18,011,948 |
152,893,470 |
144,820,847 |
129,232,120 |
135,559,134 |
180,935,542 |
189,427,304 |
199,404,670 |
291,430,105 |
315,829,090 |
331,316,281 |
193,923,560 |
|
Aircraft Days |
7,235 |
7,388 |
8,370 |
8,915 |
10,878 |
11,938 |
12,547 |
12,476 |
10,919 |
10,425 |
11,677 |
13,050 |
13,523 |
11,463 |
2,422 |
25,725 |
25,798 |
28,916 |
35,545 |
43,866 |
48,526 |
43,825 |
64,679 |
68,873 |
69,659 |
76,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large Narrowbodies |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
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 |
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 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Aircraft Days |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Widebodies |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
$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 |
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 |
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 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Aircraft Days |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fleet |
$82,209 |
$101,815 |
$120,255 |
$131,188 |
$153,906 |
$210,827 |
$207,682 |
$179,089 |
$176,467 |
$213,979 |
$291,919 |
$352,860 |
$365,936 |
$392,794 |
$76,119 |
$404,038 |
$453,136 |
$424,800 |
$421,993 |
$488,131 |
$550,892 |
$561,756 |
$799,677 |
$907,749 |
$957,518 |
$826,101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilots (000) |
$17,240 |
$21,192 |
$25,312 |
$28,286 |
$33,417 |
$43,975 |
$49,334 |
$46,981 |
$44,520 |
$44,673 |
$48,578 |
$49,724 |
$53,566 |
$50,617 |
$14,863 |
$68,412 |
$84,259 |
$82,640 |
$86,258 |
$107,762 |
$137,736 |
$179,873 |
$234,576 |
$277,026 |
$309,020 |
$276,257 |
|
Salaries and Wages (000) |
$13,376 |
$16,352 |
$19,519 |
$21,731 |
$25,346 |
$33,314 |
$37,125 |
$35,432 |
$33,498 |
$33,102 |
$35,358 |
$35,174 |
$36,491 |
$34,322 |
$9,872 |
$51,267 |
$68,598 |
$66,483 |
$60,379 |
$71,071 |
$82,097 |
$103,618 |
$150,215 |
$181,777 |
$207,898 |
$193,080 |
|
Pilot Training (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$769 |
$1,773 |
$2,703 |
$2,755 |
$985 |
$212 |
$1,308 |
$1,306 |
$5,397 |
$1,048 |
$1,013 |
$1,282 |
$2,443 |
$2,502 |
$3,188 |
$2,088 |
|
Benefits and Payroll Taxes
(000) |
$3,324 |
$3,994 |
$4,785 |
$5,405 |
$6,595 |
$8,949 |
$10,111 |
$9,814 |
$9,776 |
$10,317 |
$10,554 |
$9,660 |
$10,730 |
$10,764 |
$3,318 |
$124 |
$0 |
$0 |
$13,025 |
$18,181 |
$30,614 |
$36,777 |
$39,829 |
$46,776 |
$50,972 |
$45,212 |
|
Per Diem/ Personnel (000) |
$540 |
$845 |
$1,008 |
$1,150 |
$1,475 |
$1,713 |
$2,098 |
$1,734 |
$1,246 |
$1,253 |
$1,898 |
$3,118 |
$3,643 |
$2,776 |
$688 |
$16,809 |
$14,353 |
$14,851 |
$7,457 |
$17,462 |
$24,012 |
$38,196 |
$42,089 |
$45,970 |
$46,963 |
$35,877 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased Goods (000) |
$31,289 |
$41,933 |
$45,034 |
$38,391 |
$46,931 |
$82,202 |
$74,344 |
$64,919 |
$65,895 |
$89,203 |
$151,859 |
$201,499 |
$203,242 |
$252,890 |
$33,068 |
$114,763 |
$143,978 |
$106,239 |
$44,451 |
$23,206 |
$10,758 |
$2,419 |
$5,161 |
$4,678 |
$3,651 |
$2,324 |
|
Fuel/Oil (000) |
$27,762 |
$36,403 |
$39,035 |
$32,396 |
$40,707 |
$75,344 |
$67,365 |
$58,156 |
$59,629 |
$82,526 |
$142,793 |
$191,212 |
$191,725 |
$242,643 |
$31,240 |
$110,649 |
$141,383 |
$104,646 |
$42,945 |
$21,023 |
$8,467 |
$272 |
$1,482 |
$3,135 |
$1,786 |
$827 |
|
Insurance (000) |
$534 |
$594 |
$616 |
$434 |
$445 |
$461 |
$635 |
$960 |
$900 |
$1,012 |
$1,186 |
$1,216 |
$1,057 |
$796 |
$389 |
$3,107 |
$1,707 |
$1,552 |
$1,283 |
$1,396 |
$1,307 |
$1,050 |
$0 |
$0 |
$0 |
$0 |
|
Other (inc. Tax) (000) |
$2,993 |
$4,936 |
$5,383 |
$5,561 |
$5,779 |
$6,397 |
$6,344 |
$5,802 |
$5,366 |
$5,666 |
$7,881 |
$9,071 |
$10,460 |
$9,452 |
$1,439 |
$1,007 |
$887 |
$40 |
$222 |
$787 |
$984 |
$1,097 |
$3,680 |
$1,543 |
$1,865 |
$1,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance (000) |
$18,851 |
$22,343 |
$31,387 |
$43,124 |
$49,188 |
$56,239 |
$53,656 |
$35,605 |
$26,750 |
$33,538 |
$35,283 |
$32,805 |
$42,518 |
$32,465 |
$12,539 |
$91,852 |
$96,241 |
$106,662 |
$143,686 |
$176,107 |
$198,443 |
$204,872 |
$334,641 |
$384,728 |
$401,208 |
$300,327 |
|
Labor (000) |
$2,787 |
$2,886 |
$5,298 |
$6,345 |
$7,198 |
$9,098 |
$11,447 |
$13,061 |
$11,847 |
$9,242 |
$5,450 |
$4,457 |
$5,005 |
$4,557 |
$1,173 |
$24,066 |
$21,907 |
$21,001 |
$25,488 |
$31,016 |
$36,116 |
$39,036 |
$55,421 |
$58,578 |
$64,152 |
$57,127 |
|
Materials (000) |
$1,930 |
$2,278 |
$3,215 |
$5,099 |
$7,606 |
$10,158 |
$8,289 |
$295 |
$95 |
$58 |
$133 |
$103 |
$94 |
$11,841 |
$10,352 |
$67,719 |
$73,484 |
$84,206 |
$9,036 |
$12,293 |
$8,771 |
$9,952 |
$44,708 |
$59,317 |
$51,405 |
$43,358 |
|
Third Party (000) |
$3,616 |
$5,279 |
$7,514 |
$12,211 |
$15,388 |
$22,466 |
$16,522 |
$7,617 |
$4,234 |
$6,918 |
$10,218 |
$9,837 |
$19,054 |
$9,101 |
$646 |
$66 |
$654 |
$0 |
$94,784 |
$110,314 |
$128,417 |
$137,952 |
$202,359 |
$231,073 |
$251,153 |
$176,727 |
|
Total Direct (000) |
$15,368 |
$18,408 |
$25,838 |
$35,511 |
$42,668 |
$49,236 |
$45,217 |
$31,474 |
$22,660 |
$28,798 |
$33,648 |
$31,993 |
$41,588 |
$31,210 |
$12,170 |
$91,851 |
$96,044 |
$105,207 |
$129,309 |
$153,623 |
$173,305 |
$186,940 |
$302,488 |
$348,968 |
$366,710 |
$277,212 |
|
Burden (000) |
$3,483 |
$3,934 |
$5,549 |
$7,613 |
$6,520 |
$7,003 |
$8,439 |
$4,131 |
$4,090 |
$4,740 |
$1,791 |
$812 |
$929 |
$1,470 |
$639 |
$0 |
$197 |
$1,455 |
$14,377 |
$22,484 |
$25,138 |
$17,932 |
$32,153 |
$35,760 |
$34,498 |
$23,115 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft Ownership (000) |
$14,689 |
$15,809 |
$17,790 |
$20,664 |
$23,529 |
$27,488 |
$29,391 |
$30,669 |
$38,498 |
$45,783 |
$55,160 |
$67,727 |
$65,562 |
$56,234 |
$14,994 |
$112,068 |
$60,005 |
$58,671 |
$80,084 |
$87,182 |
$93,025 |
$52,300 |
$30,654 |
$39,269 |
$36,444 |
$36,828 |
|
Rentals (000) |
$9,255 |
$10,443 |
$11,993 |
$13,998 |
$14,542 |
$16,136 |
$16,647 |
$18,553 |
$26,525 |
$37,073 |
$47,099 |
$59,946 |
$57,855 |
$50,830 |
$13,500 |
$61,210 |
$60,005 |
$58,671 |
$80,084 |
$87,182 |
$93,025 |
$52,300 |
$30,654 |
$39,269 |
$36,444 |
$36,828 |
|
Depreciation and Amortization (000) |
$5,434 |
$5,366 |
$5,797 |
$6,666 |
$8,987 |
$11,352 |
$12,744 |
$12,116 |
$11,973 |
$8,710 |
$8,061 |
$7,781 |
$7,707 |
$5,404 |
$1,494 |
$50,858 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (000) |
$141 |
$539 |
$732 |
$723 |
$842 |
$922 |
$957 |
$915 |
$804 |
$782 |
$1,039 |
$1,105 |
$1,049 |
$588 |
$655 |
$16,944 |
$68,653 |
$70,588 |
$67,514 |
$93,874 |
$110,930 |
$122,292 |
$194,645 |
$202,049 |
$207,195 |
$210,365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft In Fleet |
20 |
20 |
23 |
24 |
30 |
33 |
34 |
34 |
30 |
28 |
32 |
36 |
37 |
31 |
7 |
70 |
71 |
79 |
97 |
120 |
133 |
120 |
177 |
189 |
191 |
210 |
|
Seats Per Departure |
79 |
77 |
80 |
82 |
86 |
88 |
91 |
93 |
100 |
109 |
106 |
104 |
104 |
105 |
89 |
85 |
85 |
81 |
77 |
76 |
76 |
76 |
74 |
74 |
74 |
74 |
|
Average Stage Length |
691 |
731 |
707 |
737 |
770 |
778 |
780 |
782 |
802 |
879 |
879 |
885 |
944 |
946 |
632 |
531 |
516 |
491 |
451 |
468 |
472 |
555 |
587 |
591 |
591 |
556 |
|
Gallons of Fuel Per Block Hour |
816 |
810 |
819 |
861 |
825 |
838 |
847 |
877 |
838 |
795 |
767 |
755 |
765 |
730 |
181 |
493 |
480 |
477 |
443 |
459 |
462 |
485 |
485 |
489 |
491 |
487 |
|
Load Factor |
64.1% |
63.0% |
63.7% |
64.8% |
65.2% |
62.2% |
61.1% |
61.5% |
65.7% |
64.9% |
70.9% |
75.9% |
76.9% |
75.8% |
78.1% |
77.9% |
77.1% |
78.6% |
78.0% |
79.4% |
79.8% |
77.6% |
76.0% |
78.8% |
77.1% |
57.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily Utilization per Aircraft |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
8.67 |
9.36 |
9.22 |
9.46 |
8.98 |
8.46 |
7.75 |
7.44 |
7.43 |
8.55 |
9.32 |
9.76 |
10.09 |
9.17 |
41.03 |
12.06 |
11.69 |
9.36 |
8.60 |
8.98 |
8.44 |
9.37 |
9.29 |
9.37 |
9.68 |
5.20 |
|
Airborne Hours |
7.48 |
8.03 |
7.95 |
8.15 |
7.58 |
7.15 |
6.80 |
6.60 |
6.51 |
7.42 |
8.13 |
8.52 |
8.84 |
7.43 |
10.98 |
10.60 |
8.87 |
7.09 |
6.37 |
6.60 |
6.21 |
8.20 |
7.01 |
6.84 |
7.27 |
4.00 |
|
Departures |
4.62 |
4.83 |
4.73 |
4.69 |
4.21 |
3.89 |
3.65 |
3.55 |
3.47 |
3.69 |
4.06 |
4.23 |
4.13 |
3.64 |
20.78 |
6.75 |
6.53 |
5.40 |
5.04 |
5.16 |
4.89 |
4.93 |
4.70 |
4.71 |
4.84 |
2.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traffic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
62,757 |
69,177 |
77,174 |
84,380 |
97,736 |
101,027 |
97,183 |
92,878 |
81,145 |
89,094 |
108,783 |
127,416 |
136,459 |
105,096 |
99,364 |
310,125 |
301,621 |
270,792 |
305,847 |
393,971 |
409,673 |
410,807 |
600,869 |
645,333 |
674,299 |
398,376 |
|
Airborne Hours |
54,102 |
59,304 |
66,503 |
72,660 |
82,416 |
85,400 |
85,287 |
82,362 |
71,098 |
77,366 |
94,985 |
111,143 |
119,534 |
85,182 |
26,603 |
272,741 |
228,859 |
205,039 |
226,527 |
289,391 |
301,482 |
359,390 |
453,440 |
471,011 |
506,516 |
306,422 |
|
Departures |
33,446 |
35,678 |
39,590 |
41,826 |
45,824 |
46,451 |
45,782 |
44,248 |
37,883 |
38,423 |
47,465 |
55,225 |
55,905 |
41,700 |
50,318 |
173,709 |
168,484 |
156,120 |
179,030 |
226,131 |
237,305 |
216,237 |
304,074 |
324,092 |
336,901 |
214,926 |
|
RPMs |
1,169,934,000 |
1,259,923,000 |
1,423,394,000 |
1,629,274,000 |
1,967,800,000 |
1,982,095,000 |
1,974,453,000 |
1,970,718,926 |
1,990,548,569 |
2,380,334,642 |
3,147,867,564 |
3,843,546,318 |
4,234,044,441 |
3,127,201,621 |
2,198,235,117 |
6,089,277,600 |
5,665,328,357 |
4,902,640,293 |
4,863,075,930 |
6,380,904,954 |
6,780,476,996 |
7,059,569,978 |
10,044,175,130 |
11,158,178,211 |
11,382,204,471 |
5,082,775,801 |
|
ASMs |
1,825,185,000 |
1,998,308,000 |
2,233,815,000 |
2,514,585,000 |
3,019,533,000 |
3,188,089,000 |
3,233,233,000 |
3,205,679,132 |
3,031,258,765 |
3,664,931,697 |
4,441,238,983 |
5,065,440,396 |
5,504,173,877 |
4,124,965,469 |
2,814,008,269 |
7,814,869,803 |
7,351,981,913 |
6,239,604,076 |
6,231,465,962 |
8,032,604,857 |
8,500,603,924 |
9,091,592,624 |
13,215,835,229 |
14,157,709,597 |
14,758,524,245 |
8,885,930,759 |
|
Miles |
23,095,342 |
26,086,424 |
27,998,770 |
30,845,662 |
35,270,134 |
36,116,589 |
35,705,645 |
34,580,728 |
30,372,744 |
33,754,865 |
41,725,534 |
48,880,941 |
52,775,736 |
39,452,201 |
31,789,911 |
92,308,485 |
86,914,004 |
76,579,772 |
80,738,200 |
105,755,914 |
111,913,507 |
120,004,835 |
178,578,869 |
191,549,625 |
199,156,663 |
119,429,209 |
|
Gallons |
51,215,107 |
56,063,907 |
63,225,796 |
72,640,875 |
80,656,940 |
84,673,357 |
82,349,194 |
81,441,707 |
68,000,483 |
70,872,996 |
83,388,149 |
96,175,249 |
104,324,280 |
76,744,080 |
18,011,948 |
152,893,470 |
144,820,847 |
129,232,120 |
135,559,134 |
180,935,542 |
189,427,304 |
199,404,670 |
291,430,105 |
315,829,090 |
331,316,281 |
193,923,560 |
|
Aircraft Days |
7,235 |
7,388 |
8,370 |
8,915 |
10,878 |
11,938 |
12,547 |
12,476 |
10,919 |
10,425 |
11,677 |
13,050 |
13,523 |
11,463 |
2,422 |
25,725 |
25,798 |
28,916 |
35,545 |
43,866 |
48,526 |
43,825 |
64,679 |
68,873 |
69,659 |
76,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
365 |
366 |
365 |
365 |
365 |
366 |
Small
Narrowbodies N1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N1 |
Sum of Block Hours |
62757 |
69177 |
77174 |
84380 |
97736 |
101027 |
97183 |
92878 |
81145 |
89094 |
108783 |
127416 |
136459 |
105096 |
99364 |
310125 |
301621 |
270792 |
305847 |
393971 |
409673 |
410807 |
600869 |
645333 |
674299 |
398376 |
N1 |
Sum of Airborne Hours |
54102 |
59304 |
66503 |
72660 |
82416 |
85400 |
85287 |
82362 |
71098 |
77366 |
94985 |
111143 |
119534 |
85182 |
26603 |
272741 |
228859 |
205039 |
226527 |
289391 |
301482 |
359390 |
453440 |
471011 |
506516 |
306422 |
N1 |
Sum of Departures |
33446 |
35678 |
39590 |
41826 |
45824 |
46451 |
45782 |
44248 |
37883 |
38423 |
47465 |
55225 |
55905 |
41700 |
50318 |
173709 |
168484 |
156120 |
179030 |
226131 |
237305 |
216237 |
304074 |
324092 |
336901 |
214926 |
N1 |
Sum of RPMs |
1.170E+09 |
1.260E+09 |
1.423E+09 |
1.629E+09 |
1.968E+09 |
1.982E+09 |
1.974E+09 |
1.971E+09 |
1.991E+09 |
2.380E+09 |
3.148E+09 |
3.844E+09 |
4.234E+09 |
3.127E+09 |
2.198E+09 |
6.089E+09 |
5.665E+09 |
4902640293 |
4863075930 |
6380904954 |
6780476996 |
7059569978 |
10044175130 |
11158178211 |
11382204471 |
5082775801 |
N1 |
Sum of ASMs |
1.825E+09 |
1.998E+09 |
2.234E+09 |
2.515E+09 |
3.020E+09 |
3.188E+09 |
3.233E+09 |
3.206E+09 |
3.031E+09 |
3.665E+09 |
4.441E+09 |
5.065E+09 |
5.504E+09 |
4.125E+09 |
2.814E+09 |
7.815E+09 |
7.352E+09 |
6239604076 |
6231465962 |
8032604857 |
8500603924 |
9091592624 |
13215835229 |
14157709597 |
14758524245 |
8885930759 |
N1 |
Sum of Miles |
2.310E+07 |
2.609E+07 |
2.800E+07 |
3.085E+07 |
3.527E+07 |
3.612E+07 |
3.571E+07 |
3.458E+07 |
3.037E+07 |
3.375E+07 |
4.173E+07 |
4.888E+07 |
5.278E+07 |
3.945E+07 |
3.179E+07 |
9.231E+07 |
8.691E+07 |
76579772 |
80738200 |
105755914 |
111913507 |
120004835 |
178578869 |
191549625 |
199156663 |
119429209 |
N1 |
Sum of Gallons |
5.122E+07 |
5.606E+07 |
6.323E+07 |
7.264E+07 |
8.066E+07 |
8.467E+07 |
8.235E+07 |
8.144E+07 |
6.800E+07 |
7.087E+07 |
8.339E+07 |
9.618E+07 |
1.043E+08 |
7.674E+07 |
1.801E+07 |
1.529E+08 |
1.448E+08 |
129232120 |
135559134 |
180935542 |
189427304 |
199404670 |
291430105 |
315829090 |
331316281 |
193923560 |
N1 |
Sum of ACFleet |
7235 |
7388 |
8370 |
8915 |
10878 |
11938 |
12547 |
12476 |
10919 |
10425 |
11677 |
13050 |
13523 |
11463 |
2422 |
25725 |
25798 |
28916 |
35545 |
43866 |
48526 |
43825 |
64679 |
68873 |
69659 |
76680 |
N1 |
Sum of Total AC Op |
82209.21 |
101814.97 |
120255.04 |
131188.04 |
153905.85 |
210826.61 |
207681.77 |
179089.26 |
176467 |
213978.97 |
291919.14 |
352860.3 |
365936.17 |
392793.98 |
76118.76 |
404038.48 |
453135.51 |
424800.03 |
421993.27 |
488130.83 |
550891.98 |
561755.68 |
799677.06 |
907749.27 |
957517.56 |
826100.57 |
N1 |
Sum of Pilots |
17239.85 |
21192.14 |
25311.7 |
28286.4 |
33416.56 |
43975.4 |
49334.09 |
46980.6 |
44520.03 |
44672.8 |
48578.15 |
49724.12 |
53565.75 |
50617.21 |
14862.76 |
68411.57 |
84259.16 |
82640.07 |
86257.66 |
107761.67 |
137735.82 |
179872.94 |
234575.85 |
277025.89 |
309019.93 |
276257.25 |
N1 |
Sum of Salaries and Wages |
13375.98 |
16352.42 |
19518.92 |
21731.13 |
25346.34 |
33313.64 |
37125.46 |
35432.49 |
33498.44 |
33102.07 |
35357.59 |
35173.72 |
36490.78 |
34321.83 |
9871.65 |
51267.04 |
68598.24 |
66482.9 |
60379.09 |
71070.74 |
82096.74 |
103618.25 |
150215.25 |
181777.49 |
207897.95 |
193080.18 |
N1 |
Sum of Pilot Training |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
768.82 |
1772.77 |
2702.57 |
2755.12 |
985.45 |
212.27 |
1308.05 |
1305.74 |
5396.7 |
1047.82 |
1013.41 |
1281.59 |
2442.68 |
2502.33 |
3187.84 |
2088.27 |
N1 |
Sum of Benefits and Payroll Taxes |
3324.03 |
3994.33 |
4785.17 |
5404.81 |
6595.45 |
8949.03 |
10110.58 |
9814.18 |
9775.52 |
10317.44 |
10553.63 |
9659.66 |
10729.74 |
10764.32 |
3318.04 |
123.7 |
0 |
0 |
13025.1 |
18181.01 |
30614.1 |
36776.79 |
39828.95 |
46775.8 |
50971.64 |
45211.96 |
N1 |
Sum of Per Diem/ Personnel |
539.84 |
845.39 |
1007.61 |
1150.46 |
1474.77 |
1712.73 |
2098.05 |
1733.93 |
1246.07 |
1253.29 |
1898.11 |
3117.97 |
3642.66 |
2775.94 |
687.62 |
16808.56 |
14352.87 |
14851.43 |
7456.77 |
17462.1 |
24011.57 |
38196.31 |
42088.97 |
45970.27 |
46962.5 |
35876.84 |
N1 |
Sum of Purchased Goods |
31288.67 |
41932.64 |
45034.32 |
38390.87 |
46930.95 |
82202.21 |
74343.56 |
64918.76 |
65895.48 |
89203.43 |
151859.18 |
201499.1 |
203241.76 |
252890.48 |
33068.32 |
114763.36 |
143977.56 |
106239.26 |
44450.9 |
23205.88 |
10758.29 |
2418.7 |
5161.48 |
4678.09 |
3650.84 |
2323.68 |
N1 |
Sum of Fuel/Oil |
27761.68 |
36402.71 |
39035 |
32395.75 |
40706.76 |
75343.57 |
67364.84 |
58156.45 |
59629.47 |
82525.74 |
142792.92 |
191211.74 |
191724.69 |
242642.6 |
31240.03 |
110648.61 |
141383.1 |
104646.4 |
42945.1 |
21023.06 |
8466.85 |
271.78 |
1481.94 |
3134.71 |
1785.73 |
827.2 |
N1 |
Sum of Insurance |
534.32 |
594.35 |
615.88 |
433.86 |
445.24 |
461.26 |
634.68 |
959.88 |
900.28 |
1012.08 |
1185.56 |
1216.22 |
1056.7 |
796.13 |
388.91 |
3107.35 |
1707.43 |
1552.49 |
1283.47 |
1395.65 |
1307.19 |
1050.21 |
0 |
0 |
0 |
0 |
N1 |
Sum of Other (inc. Tax) |
2992.67 |
4935.58 |
5383.44 |
5561.26 |
5778.95 |
6397.38 |
6344.04 |
5802.43 |
5365.73 |
5665.61 |
7880.7 |
9071.14 |
10460.37 |
9451.75 |
1439.38 |
1007.4 |
887.03 |
40.37 |
222.33 |
787.17 |
984.25 |
1096.71 |
3679.54 |
1543.38 |
1865.11 |
1496.48 |
N1 |
Sum of MX |
18850.98 |
22342.68 |
31386.92 |
43124.05 |
49188.26 |
56238.78 |
53656 |
35605.22 |
26749.77 |
33537.53 |
35283.22 |
32805.12 |
42517.5 |
32464.91 |
12538.72 |
91851.63 |
96240.74 |
106661.83 |
143686.27 |
176106.61 |
198442.66 |
204871.64 |
334640.9 |
384727.73 |
401207.77 |
300326.97 |
N1 |
Sum of Labor |
2786.93 |
2885.79 |
5298.15 |
6345.21 |
7198.03 |
9098.46 |
11446.83 |
13060.96 |
11846.56 |
9241.6 |
5449.52 |
4457.47 |
5005.19 |
4557.22 |
1172.92 |
24066.46 |
21906.59 |
21000.95 |
25488.42 |
31015.71 |
36116.41 |
39035.9 |
55421.45 |
58577.89 |
64152.39 |
57127.41 |
N1 |
Sum of Materials |
1930.16 |
2277.91 |
3215.08 |
5098.74 |
7606.16 |
10158.02 |
8288.88 |
295.21 |
94.67 |
57.72 |
133.13 |
102.88 |
94.16 |
11840.6 |
10352.17 |
67718.96 |
73483.74 |
84205.97 |
9036.45 |
12293.45 |
8771.42 |
9951.6 |
44707.56 |
59316.91 |
51404.58 |
43357.81 |
N1 |
Sum of Third Party |
3615.98 |
5279.24 |
7513.88 |
12210.55 |
15387.69 |
22465.68 |
16522.2 |
7616.87 |
4234.15 |
6917.98 |
10218.01 |
9836.73 |
19053.64 |
9101.39 |
645.85 |
66.03 |
653.68 |
0 |
94784.25 |
110313.85 |
128417.37 |
137952.16 |
202359.17 |
231073.24 |
251153 |
176726.73 |
N1 |
Sum of Total Direct |
15368.14 |
18408.3 |
25837.95 |
35511.42 |
42667.8 |
49236.25 |
45216.87 |
31474.49 |
22660.08 |
28797.87 |
33647.63 |
31993.02 |
41588.42 |
31209.84 |
12170.37 |
91851.47 |
96043.97 |
105206.9 |
129309.07 |
153623 |
173305.17 |
186939.63 |
302488.18 |
348968.04 |
366709.93 |
277211.93 |
N1 |
Sum of Burden |
3482.85 |
3934.41 |
5548.96 |
7612.61 |
6520.48 |
7002.53 |
8439.15 |
4130.74 |
4089.7 |
4739.65 |
1790.79 |
812.12 |
929.07 |
1470.44 |
638.63 |
0.15 |
196.8 |
1454.92 |
14377.23 |
22483.62 |
25137.57 |
17932.02 |
32152.71 |
35759.73 |
34497.83 |
23115.08 |
N1 |
Sum of Aircraft Ownership |
14688.81 |
15808.87 |
17790.04 |
20663.75 |
23528.56 |
27488.26 |
29390.75 |
30669.36 |
38497.66 |
45782.74 |
55159.53 |
67727.41 |
65562.09 |
56233.65 |
14994.03 |
112067.51 |
60005.12 |
58671.04 |
80084.32 |
87182.48 |
93025.28 |
52300.41 |
30654.01 |
39268.54 |
36443.99 |
36828.11 |
N1 |
Sum of Rentals |
9255.25 |
10442.89 |
11992.83 |
13997.59 |
14541.57 |
16136.19 |
16647.15 |
18553.4 |
26524.64 |
37072.57 |
47098.86 |
59945.96 |
57855.34 |
50829.83 |
13499.76 |
61209.73 |
60005.12 |
58671.04 |
80084.32 |
87182.48 |
93025.28 |
52300.41 |
30654.01 |
39268.54 |
36443.99 |
36828.11 |
N1 |
Sum of Depreciation and Amortization |
5433.56 |
5365.98 |
5797.21 |
6666.16 |
8986.99 |
11352.07 |
12743.6 |
12115.96 |
11973.02 |
8710.17 |
8060.67 |
7781.45 |
7706.75 |
5403.82 |
1494.27 |
50857.78 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N1 |
Sum of Other |
128.01 |
490.14 |
679.15 |
595.5 |
806.1 |
791.65 |
829.17 |
811.86 |
817.5 |
755.31 |
987.95 |
1039.67 |
1030.4 |
1012.86 |
764.77 |
30.07 |
12.11 |
9.72 |
0 |
0 |
0 |
0 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Airborne Hours |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Departures |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
0.000E+00 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
0.000E+00 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
0.000E+00 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
0.000E+00 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of ACFleet |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Pilots |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Pilot Training |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Purchased Goods |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Fuel/Oil |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Insurance |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of MX |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Labor |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Materials |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Third Party |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Total Direct |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Burden |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
N2 |
Sum of Rentals |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
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 |
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 |
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 |
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 |
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 |
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 |
0 |
0 |
0 |
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 |
0 |
0 |
0 |
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 |
0 |
0 |
0 |
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 |
0 |
0 |
0 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overall Fleet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
Sum of Block Hours |
62757 |
69177 |
77174 |
84380 |
97736 |
101027 |
97183 |
92878 |
81145 |
89094 |
108783 |
127416 |
136459 |
105096 |
99364 |
310125 |
301621 |
270792 |
305847 |
393971 |
409673 |
410807 |
600869 |
645333 |
674299 |
398376 |
Total |
Sum of Airborne Hours |
54102 |
59304 |
66503 |
72660 |
82416 |
85400 |
85287 |
82362 |
71098 |
77366 |
94985 |
111143 |
119534 |
85182 |
26603 |
272741 |
228859 |
205039 |
226527 |
289391 |
301482 |
359390 |
453440 |
471011 |
506516 |
306422 |
Total |
Sum of Departures |
33446 |
35678 |
39590 |
41826 |
45824 |
46451 |
45782 |
44248 |
37883 |
38423 |
47465 |
55225 |
55905 |
41700 |
50318 |
173709 |
168484 |
156120 |
179030 |
226131 |
237305 |
216237 |
304074 |
324092 |
336901 |
214926 |
Total |
Sum of RPMs |
1.170E+09 |
1.260E+09 |
1.423E+09 |
1.629E+09 |
1.968E+09 |
1.982E+09 |
1.974E+09 |
1.971E+09 |
1.991E+09 |
2.380E+09 |
3.148E+09 |
3.844E+09 |
4.234E+09 |
3.127E+09 |
2.198E+09 |
6.089E+09 |
5.665E+09 |
4902640293 |
4863075930 |
6380904954 |
6780476996 |
7059569978 |
10044175130 |
11158178211 |
11382204471 |
5082775801 |
Total |
Sum of ASMs |
1.825E+09 |
1.998E+09 |
2.234E+09 |
2.515E+09 |
3.020E+09 |
3.188E+09 |
3.233E+09 |
3.206E+09 |
3.031E+09 |
3.665E+09 |
4.441E+09 |
5.065E+09 |
5.504E+09 |
4.125E+09 |
2.814E+09 |
7.815E+09 |
7.352E+09 |
6239604076 |
6231465962 |
8032604857 |
8500603924 |
9091592624 |
13215835229 |
14157709597 |
14758524245 |
8885930759 |
Total |
Sum of Miles |
2.310E+07 |
2.609E+07 |
2.800E+07 |
3.085E+07 |
3.527E+07 |
3.612E+07 |
3.571E+07 |
3.458E+07 |
3.037E+07 |
3.375E+07 |
4.173E+07 |
4.888E+07 |
5.278E+07 |
3.945E+07 |
3.179E+07 |
9.231E+07 |
8.691E+07 |
76579772 |
80738200 |
105755914 |
111913507 |
120004835 |
178578869 |
191549625 |
199156663 |
119429209 |
Total |
Sum of Gallons |
5.122E+07 |
5.606E+07 |
6.323E+07 |
7.264E+07 |
8.066E+07 |
8.467E+07 |
8.235E+07 |
8.144E+07 |
6.800E+07 |
7.087E+07 |
8.339E+07 |
9.618E+07 |
1.043E+08 |
7.674E+07 |
1.801E+07 |
1.529E+08 |
1.448E+08 |
129232120 |
135559134 |
180935542 |
189427304 |
199404670 |
291430105 |
315829090 |
331316281 |
193923560 |
Total |
Sum of ACFleet |
7235 |
7388 |
8370 |
8915 |
10878 |
11938 |
12547 |
12476 |
10919 |
10425 |
11677 |
13050 |
13523 |
11463 |
2422 |
25725 |
25798 |
28916 |
35545 |
43866 |
48526 |
43825 |
64679 |
68873 |
69659 |
76680 |
Total |
Sum of Total AC Op |
82209.21 |
101814.97 |
120255.04 |
131188.04 |
153905.85 |
210826.61 |
207681.77 |
179089.26 |
176467 |
213978.97 |
291919.14 |
352860.3 |
365936.17 |
392793.98 |
76118.76 |
404038.48 |
453135.51 |
424800.03 |
421993.27 |
488130.83 |
550891.98 |
561755.68 |
799677.06 |
907749.27 |
957517.56 |
826100.57 |
Total |
Sum of Pilots |
17239.85 |
21192.14 |
25311.7 |
28286.4 |
33416.56 |
43975.4 |
49334.09 |
46980.6 |
44520.03 |
44672.8 |
48578.15 |
49724.12 |
53565.75 |
50617.21 |
14862.76 |
68411.57 |
84259.16 |
82640.07 |
86257.66 |
107761.67 |
137735.82 |
179872.94 |
234575.85 |
277025.89 |
309019.93 |
276257.25 |
Total |
Sum of Salaries and Wages |
13375.98 |
16352.42 |
19518.92 |
21731.13 |
25346.34 |
33313.64 |
37125.46 |
35432.49 |
33498.44 |
33102.07 |
35357.59 |
35173.72 |
36490.78 |
34321.83 |
9871.65 |
51267.04 |
68598.24 |
66482.9 |
60379.09 |
71070.74 |
82096.74 |
103618.25 |
150215.25 |
181777.49 |
207897.95 |
193080.18 |
Total |
Sum of Pilot Training |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
768.82 |
1772.77 |
2702.57 |
2755.12 |
985.45 |
212.27 |
1308.05 |
1305.74 |
5396.7 |
1047.82 |
1013.41 |
1281.59 |
2442.68 |
2502.33 |
3187.84 |
2088.27 |
Total |
Sum of Benefits and Payroll Taxes |
3324.03 |
3994.33 |
4785.17 |
5404.81 |
6595.45 |
8949.03 |
10110.58 |
9814.18 |
9775.52 |
10317.44 |
10553.63 |
9659.66 |
10729.74 |
10764.32 |
3318.04 |
123.7 |
0 |
0 |
13025.1 |
18181.01 |
30614.1 |
36776.79 |
39828.95 |
46775.8 |
50971.64 |
45211.96 |
Total |
Sum of Per Diem/ Personnel |
539.84 |
845.39 |
1007.61 |
1150.46 |
1474.77 |
1712.73 |
2098.05 |
1733.93 |
1246.07 |
1253.29 |
1898.11 |
3117.97 |
3642.66 |
2775.94 |
687.62 |
16808.56 |
14352.87 |
14851.43 |
7456.77 |
17462.1 |
24011.57 |
38196.31 |
42088.97 |
45970.27 |
46962.5 |
35876.84 |
Total |
Sum of Purchased Goods |
31288.67 |
41932.64 |
45034.32 |
38390.87 |
46930.95 |
82202.21 |
74343.56 |
64918.76 |
65895.48 |
89203.43 |
151859.18 |
201499.1 |
203241.76 |
252890.48 |
33068.32 |
114763.36 |
143977.56 |
106239.26 |
44450.9 |
23205.88 |
10758.29 |
2418.7 |
5161.48 |
4678.09 |
3650.84 |
2323.68 |
Total |
Sum of Fuel/Oil |
27761.68 |
36402.71 |
39035 |
32395.75 |
40706.76 |
75343.57 |
67364.84 |
58156.45 |
59629.47 |
82525.74 |
142792.92 |
191211.74 |
191724.69 |
242642.6 |
31240.03 |
110648.61 |
141383.1 |
104646.4 |
42945.1 |
21023.06 |
8466.85 |
271.78 |
1481.94 |
3134.71 |
1785.73 |
827.2 |
Total |
Sum of Insurance |
534.32 |
594.35 |
615.88 |
433.86 |
445.24 |
461.26 |
634.68 |
959.88 |
900.28 |
1012.08 |
1185.56 |
1216.22 |
1056.7 |
796.13 |
388.91 |
3107.35 |
1707.43 |
1552.49 |
1283.47 |
1395.65 |
1307.19 |
1050.21 |
0 |
0 |
0 |
0 |
Total |
Sum of Other (inc. Tax) |
2992.67 |
4935.58 |
5383.44 |
5561.26 |
5778.95 |
6397.38 |
6344.04 |
5802.43 |
5365.73 |
5665.61 |
7880.7 |
9071.14 |
10460.37 |
9451.75 |
1439.38 |
1007.4 |
887.03 |
40.37 |
222.33 |
787.17 |
984.25 |
1096.71 |
3679.54 |
1543.38 |
1865.11 |
1496.48 |
Total |
Sum of MX |
18850.98 |
22342.68 |
31386.92 |
43124.05 |
49188.26 |
56238.78 |
53656 |
35605.22 |
26749.77 |
33537.53 |
35283.22 |
32805.12 |
42517.5 |
32464.91 |
12538.72 |
91851.63 |
96240.74 |
106661.83 |
143686.27 |
176106.61 |
198442.66 |
204871.64 |
334640.9 |
384727.73 |
401207.77 |
300326.97 |
Total |
Sum of Labor |
2786.93 |
2885.79 |
5298.15 |
6345.21 |
7198.03 |
9098.46 |
11446.83 |
13060.96 |
11846.56 |
9241.6 |
5449.52 |
4457.47 |
5005.19 |
4557.22 |
1172.92 |
24066.46 |
21906.59 |
21000.95 |
25488.42 |
31015.71 |
36116.41 |
39035.9 |
55421.45 |
58577.89 |
64152.39 |
57127.41 |
Total |
Sum of Materials |
1930.16 |
2277.91 |
3215.08 |
5098.74 |
7606.16 |
10158.02 |
8288.88 |
295.21 |
94.67 |
57.72 |
133.13 |
102.88 |
94.16 |
11840.6 |
10352.17 |
67718.96 |
73483.74 |
84205.97 |
9036.45 |
12293.45 |
8771.42 |
9951.6 |
44707.56 |
59316.91 |
51404.58 |
43357.81 |
Total |
Sum of Third Party |
3615.98 |
5279.24 |
7513.88 |
12210.55 |
15387.69 |
22465.68 |
16522.2 |
7616.87 |
4234.15 |
6917.98 |
10218.01 |
9836.73 |
19053.64 |
9101.39 |
645.85 |
66.03 |
653.68 |
0 |
94784.25 |
110313.85 |
128417.37 |
137952.16 |
202359.17 |
231073.24 |
251153 |
176726.73 |
Total |
Sum of Total Direct |
15368.14 |
18408.3 |
25837.95 |
35511.42 |
42667.8 |
49236.25 |
45216.87 |
31474.49 |
22660.08 |
28797.87 |
33647.63 |
31993.02 |
41588.42 |
31209.84 |
12170.37 |
91851.47 |
96043.97 |
105206.9 |
129309.07 |
153623 |
173305.17 |
186939.63 |
302488.18 |
348968.04 |
366709.93 |
277211.93 |
Total |
Sum of Burden |
3482.85 |
3934.41 |
5548.96 |
7612.61 |
6520.48 |
7002.53 |
8439.15 |
4130.74 |
4089.7 |
4739.65 |
1790.79 |
812.12 |
929.07 |
1470.44 |
638.63 |
0.15 |
196.8 |
1454.92 |
14377.23 |
22483.62 |
25137.57 |
17932.02 |
32152.71 |
35759.73 |
34497.83 |
23115.08 |
Total |
Sum of Aircraft Ownership |
14688.81 |
15808.87 |
17790.04 |
20663.75 |
23528.56 |
27488.26 |
29390.75 |
30669.36 |
38497.66 |
45782.74 |
55159.53 |
67727.41 |
65562.09 |
56233.65 |
14994.03 |
112067.51 |
60005.12 |
58671.04 |
80084.32 |
87182.48 |
93025.28 |
52300.41 |
30654.01 |
39268.54 |
36443.99 |
36828.11 |
Total |
Sum of Rentals |
9255.25 |
10442.89 |
11992.83 |
13997.59 |
14541.57 |
16136.19 |
16647.15 |
18553.4 |
26524.64 |
37072.57 |
47098.86 |
59945.96 |
57855.34 |
50829.83 |
13499.76 |
61209.73 |
60005.12 |
58671.04 |
80084.32 |
87182.48 |
93025.28 |
52300.41 |
30654.01 |
39268.54 |
36443.99 |
36828.11 |
Total |
Sum of Depreciation and Amortization |
5433.56 |
5365.98 |
5797.21 |
6666.16 |
8986.99 |
11352.07 |
12743.6 |
12115.96 |
11973.02 |
8710.17 |
8060.67 |
7781.45 |
7706.75 |
5403.82 |
1494.27 |
50857.78 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
Total |
Sum of Other |
128.01 |
490.14 |
679.15 |
595.5 |
806.1 |
791.65 |
829.17 |
811.86 |
817.5 |
755.31 |
987.95 |
1039.67 |
1030.4 |
1012.86 |
764.77 |
30.07 |
12.11 |
9.72 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Data Source:
Form 41 via BTS, schedules P5.2 & T2. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Shaded
data means data appear questionable. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|