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 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
|
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 |
$519,270 |
$540,364 |
$455,233 |
$450,202 |
$551,358 |
$491,213 |
$359,570 |
$230,150 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$51,476 |
$57,355 |
$68,266 |
$88,643 |
$127,814 |
$111,395 |
$82,514 |
$66,192 |
|
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 |
$39,030 |
$44,711 |
$51,873 |
$69,454 |
$103,528 |
$93,310 |
$66,737 |
$50,676 |
|
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 |
$3,988 |
$4,003 |
$4,869 |
$4,620 |
$4,383 |
$3,095 |
$2,148 |
$1,751 |
|
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 |
$5,460 |
$3,731 |
$4,492 |
$5,303 |
$6,769 |
$6,148 |
$8,791 |
$11,091 |
|
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 |
$2,999 |
$4,912 |
$7,033 |
$9,266 |
$13,135 |
$8,841 |
$4,837 |
$2,673 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$350,153 |
$320,744 |
$225,138 |
$193,032 |
$245,614 |
$245,701 |
$172,259 |
$75,648 |
|
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 |
$342,433 |
$309,588 |
$214,387 |
$183,166 |
$236,906 |
$239,731 |
$167,688 |
$72,515 |
|
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 |
$5,102 |
$5,289 |
$5,149 |
$3,862 |
$3,024 |
$2,520 |
$1,996 |
$1,414 |
|
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 |
$2,618 |
$5,868 |
$5,602 |
$6,004 |
$5,684 |
$3,450 |
$2,575 |
$1,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$62,334 |
$92,787 |
$97,476 |
$110,172 |
$112,562 |
$80,584 |
$55,711 |
$36,022 |
|
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 |
$15,023 |
$18,310 |
$20,508 |
$23,969 |
$26,911 |
$21,626 |
$15,408 |
$12,532 |
|
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 |
$25,914 |
$25,033 |
$32,400 |
$38,031 |
$41,092 |
$31,201 |
$21,749 |
$13,222 |
|
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 |
$11,801 |
$29,973 |
$27,487 |
$26,300 |
$19,307 |
$5,194 |
$2,836 |
$668 |
|
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 |
$52,738 |
$73,316 |
$80,395 |
$88,300 |
$87,310 |
$58,021 |
$39,993 |
$26,423 |
|
Burden (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$157 |
$285 |
$558 |
$0 |
$0 |
$0 |
$0 |
$9,595 |
$19,471 |
$17,081 |
$21,873 |
$25,252 |
$22,564 |
$15,718 |
$9,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$8,229 |
$12,671 |
$1,799 |
$303 |
$75 |
$3,225 |
$4,124 |
$5,829 |
|
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 |
$8,229 |
$12,671 |
$1,799 |
$303 |
$73 |
$0 |
$0 |
$3,170 |
|
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 |
$0 |
$0 |
$2 |
$3,225 |
$4,124 |
$2,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$47,078 |
$56,806 |
$62,553 |
$58,052 |
$65,293 |
$50,307 |
$44,961 |
$46,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft In Fleet |
- |
- |
- |
- |
- |
1 |
2 |
2 |
3 |
8 |
12 |
11 |
26 |
33 |
39 |
47 |
52 |
56 |
56 |
56 |
61 |
62 |
63 |
53 |
36 |
38 |
|
Seats Per Departure |
- |
- |
- |
- |
- |
102 |
106 |
112 |
150 |
155 |
148 |
148 |
148 |
148 |
149 |
149 |
150 |
157 |
165 |
165 |
164 |
163 |
162 |
160 |
156 |
156 |
|
Average Stage Length |
- |
- |
- |
- |
- |
256 |
271 |
587 |
879 |
1,004 |
1,055 |
1,005 |
942 |
881 |
875 |
914 |
898 |
896 |
906 |
910 |
892 |
877 |
887 |
907 |
874 |
844 |
|
Gallons of Fuel Per Block Hour |
- |
- |
- |
- |
- |
585 |
1,051 |
815 |
655 |
912 |
861 |
474 |
909 |
908 |
926 |
951 |
990 |
986 |
973 |
989 |
997 |
958 |
940 |
891 |
792 |
758 |
|
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% |
89.8% |
87.6% |
86.0% |
85.2% |
86.5% |
85.8% |
59.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
5.42 |
5.10 |
5.23 |
5.65 |
6.03 |
6.02 |
7.31 |
4.64 |
|
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 |
4.66 |
4.46 |
4.63 |
4.97 |
5.33 |
5.33 |
6.44 |
4.11 |
|
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 |
2.26 |
2.15 |
2.26 |
2.47 |
2.60 |
2.56 |
3.20 |
2.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
110,028 |
104,072 |
116,014 |
128,657 |
137,500 |
115,916 |
97,209 |
64,335 |
|
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 |
94,648 |
91,016 |
102,706 |
113,081 |
121,526 |
102,681 |
85,585 |
57,070 |
|
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 |
45,801 |
43,974 |
50,111 |
56,094 |
59,304 |
49,264 |
42,475 |
29,202 |
|
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 |
2,235,381,511 |
3,115,246,902 |
3,833,003,253 |
4,737,785,443 |
5,431,748,339 |
5,517,454,256 |
6,082,103,393 |
6,121,033,341 |
5,934,310,910 |
6,434,792,095 |
6,886,389,752 |
7,251,430,487 |
6,164,750,204 |
4,970,509,603 |
2,298,034,818 |
|
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 |
2,760,585,220 |
3,731,398,380 |
4,280,304,760 |
5,281,036,950 |
6,039,686,570 |
6,058,324,800 |
6,808,263,360 |
6,832,433,106 |
6,605,232,630 |
7,345,098,412 |
8,004,439,562 |
8,507,930,468 |
7,129,986,426 |
5,793,022,092 |
3,844,873,968 |
|
Miles |
0 |
0 |
0 |
0 |
0 |
1,074,351 |
414,863 |
1,452,455 |
4,011,884 |
7,562,092 |
10,783,138 |
18,648,132 |
25,195,476 |
28,830,388 |
35,449,341 |
40,491,859 |
40,470,646 |
43,314,642 |
41,504,588 |
40,005,894 |
44,721,102 |
49,195,657 |
52,620,148 |
44,701,026 |
37,134,757 |
24,646,628 |
|
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 |
107,003,639 |
102,913,194 |
115,614,124 |
123,278,487 |
129,272,858 |
103,233,386 |
76,982,108 |
48,750,483 |
|
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 |
20,295 |
20,416 |
22,187 |
22,752 |
22,814 |
19,263 |
13,294 |
13,874 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Large Narrowbodies |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$5,683 |
$25,704 |
$64,947 |
$136,542 |
$134,964 |
$181,431 |
$245,811 |
$424,999 |
$559,075 |
$474,306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pilots (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$514 |
$2,443 |
$6,435 |
$14,528 |
$20,336 |
$35,640 |
$56,903 |
$95,132 |
$128,519 |
$136,026 |
|
Salaries and Wages (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$398 |
$1,810 |
$4,878 |
$11,325 |
$15,458 |
$27,892 |
$46,027 |
$80,071 |
$103,810 |
$104,157 |
|
Pilot Training (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$44 |
$180 |
$500 |
$1,013 |
$1,458 |
$1,866 |
$1,963 |
$2,673 |
$3,354 |
$3,612 |
|
Benefits and Payroll Taxes
(000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$57 |
$353 |
$680 |
$942 |
$1,326 |
$2,148 |
$2,925 |
$4,937 |
$13,786 |
$22,775 |
|
Per Diem/ Personnel (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$15 |
$100 |
$377 |
$1,248 |
$2,094 |
$3,734 |
$5,987 |
$7,451 |
$7,569 |
$5,482 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased Goods (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$3,774 |
$18,728 |
$43,714 |
$81,026 |
$66,546 |
$77,723 |
$109,934 |
$211,118 |
$267,306 |
$155,773 |
|
Fuel/Oil (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$3,686 |
$18,237 |
$42,758 |
$78,220 |
$63,340 |
$73,729 |
$105,971 |
$205,996 |
$260,132 |
$149,306 |
|
Insurance (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$66 |
$344 |
$634 |
$1,338 |
$1,514 |
$1,571 |
$1,336 |
$2,135 |
$3,105 |
$2,930 |
|
Other (inc. Tax) (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$22 |
$146 |
$323 |
$1,468 |
$1,692 |
$2,422 |
$2,627 |
$2,987 |
$4,069 |
$3,537 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maintenance (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$939 |
$1,819 |
$7,895 |
$23,569 |
$29,009 |
$44,522 |
$49,970 |
$70,603 |
$86,740 |
$74,234 |
|
Labor (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$133 |
$256 |
$1,887 |
$4,652 |
$6,114 |
$9,678 |
$12,049 |
$18,725 |
$23,942 |
$25,884 |
|
Materials (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$302 |
$1,504 |
$3,272 |
$6,399 |
$9,629 |
$15,361 |
$18,213 |
$27,472 |
$33,927 |
$27,231 |
|
Third Party (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$504 |
$59 |
$1,494 |
$7,570 |
$8,140 |
$10,649 |
$8,250 |
$4,320 |
$4,469 |
$1,353 |
|
Total Direct (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$939 |
$1,819 |
$6,653 |
$18,622 |
$23,883 |
$35,688 |
$38,511 |
$50,517 |
$62,338 |
$54,468 |
|
Burden (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$1,242 |
$4,947 |
$5,126 |
$8,834 |
$11,458 |
$20,086 |
$24,402 |
$19,766 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft Ownership (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$10 |
$0 |
$996 |
$2,970 |
$526 |
$122 |
$30 |
$3,695 |
$6,470 |
$12,200 |
|
Rentals (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$10 |
$0 |
$996 |
$2,970 |
$526 |
$122 |
$28 |
$0 |
$0 |
$6,697 |
|
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 |
$1 |
$3,695 |
$6,470 |
$5,503 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$446 |
$2,715 |
$5,906 |
$14,449 |
$18,546 |
$23,424 |
$28,976 |
$44,452 |
$70,040 |
$96,073 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft In Fleet |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
3 |
7 |
13 |
14 |
20 |
25 |
38 |
49 |
59 |
|
Seats Per Departure |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
217 |
223 |
222 |
192 |
187 |
183 |
182 |
180 |
182 |
182 |
|
Average Stage Length |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,346 |
1,499 |
1,905 |
1,099 |
1,038 |
983 |
905 |
861 |
869 |
892 |
|
Gallons of Fuel Per Block Hour |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,067 |
1,106 |
1,103 |
913 |
842 |
871 |
836 |
814 |
824 |
783 |
|
Load Factor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83.2% |
84.6% |
84.5% |
87.4% |
84.7% |
83.9% |
81.7% |
83.5% |
83.1% |
60.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Daily Utilization per Aircraft |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.90 |
4.49 |
4.70 |
6.09 |
8.09 |
7.64 |
7.58 |
7.72 |
8.08 |
5.96 |
|
Airborne Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.32 |
4.14 |
4.92 |
3.38 |
7.20 |
6.75 |
6.70 |
6.77 |
7.11 |
5.27 |
|
Departures |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.83 |
1.26 |
1.08 |
2.23 |
3.08 |
3.05 |
3.23 |
3.42 |
3.55 |
2.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traffic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Block Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,116.00 |
5,208.00 |
12,061.00 |
28,479.00 |
40,800.00 |
57,252.00 |
68,566.00 |
108,364.00 |
144,963.00 |
128,650.00 |
|
Airborne Hours |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,005.00 |
4,809.00 |
12,639.00 |
15,799.00 |
36,325.00 |
50,633.00 |
60,576.00 |
95,030.00 |
127,565.00 |
113,793.00 |
|
Departures |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
346.00 |
1,465.00 |
2,767.00 |
10,414.00 |
15,548.00 |
22,858.00 |
29,240.00 |
48,029.00 |
63,783.00 |
56,026.00 |
|
RPMs |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
84,118,681 |
413,408,106 |
987,026,425 |
1,923,155,011 |
2,558,769,274 |
3,455,606,993 |
3,923,015,321 |
6,220,285,029 |
8,369,016,479 |
5,455,613,437 |
|
ASMs |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
101,052,994 |
488,937,512 |
1,167,692,024 |
2,201,067,467 |
3,020,104,884 |
4,120,944,838 |
4,801,999,395 |
7,450,905,732 |
10,070,090,451 |
9,079,317,309 |
|
Miles |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
465,682 |
2,196,080 |
5,270,948 |
11,450,181 |
16,132,830 |
22,466,281 |
26,450,474 |
41,334,063 |
55,447,745 |
49,963,957 |
|
Gallons |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1,190,805 |
5,758,173 |
13,305,252 |
25,993,632 |
34,337,371 |
49,866,459 |
57,290,012 |
88,237,854 |
119,459,742 |
100,728,219 |
|
Aircraft Days |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
189.00 |
1,161.00 |
2,567.00 |
4,676.00 |
5,045.00 |
7,497.00 |
9,040.00 |
14,036.00 |
17,944.00 |
21,573.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$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 |
$584,216 |
$676,906 |
$590,197 |
$631,632 |
$797,169 |
$916,212 |
$918,644 |
$704,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$57,911 |
$71,883 |
$88,602 |
$124,283 |
$184,717 |
$206,527 |
$211,033 |
$202,218 |
|
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 |
$43,907 |
$56,035 |
$67,332 |
$97,346 |
$149,555 |
$173,381 |
$170,547 |
$154,833 |
|
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 |
$4,487 |
$5,015 |
$6,326 |
$6,486 |
$6,346 |
$5,768 |
$5,502 |
$5,364 |
|
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 |
$6,140 |
$4,673 |
$5,818 |
$7,451 |
$9,694 |
$11,086 |
$22,577 |
$33,866 |
|
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 |
$3,376 |
$6,159 |
$9,127 |
$13,000 |
$19,122 |
$16,292 |
$12,406 |
$8,155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$393,868 |
$401,770 |
$291,684 |
$270,754 |
$355,548 |
$456,818 |
$439,565 |
$231,421 |
|
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 |
$385,192 |
$387,808 |
$277,727 |
$256,895 |
$342,877 |
$445,728 |
$427,820 |
$221,820 |
|
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 |
$6,626 |
$6,663 |
$5,433 |
$4,359 |
$4,654 |
$5,101 |
$4,344 |
|
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 |
$2,940 |
$7,336 |
$7,294 |
$8,426 |
$8,311 |
$6,437 |
$6,644 |
$5,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$70,229 |
$116,356 |
$126,485 |
$154,694 |
$162,532 |
$151,188 |
$142,451 |
$110,256 |
|
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 |
$16,910 |
$22,963 |
$26,621 |
$33,647 |
$38,960 |
$40,351 |
$39,350 |
$38,416 |
|
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 |
$29,186 |
$31,431 |
$42,029 |
$53,392 |
$59,305 |
$58,673 |
$55,676 |
$40,454 |
|
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 |
$13,295 |
$37,543 |
$35,627 |
$36,949 |
$27,557 |
$9,514 |
$7,305 |
$2,021 |
|
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 |
$59,391 |
$91,937 |
$104,278 |
$123,988 |
$125,821 |
$108,538 |
$102,331 |
$80,891 |
|
Burden (000) |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$157 |
$285 |
$558 |
$0 |
$0 |
$0 |
$0 |
$10,837 |
$24,418 |
$22,207 |
$30,707 |
$36,711 |
$42,650 |
$40,120 |
$29,365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$9,225 |
$15,641 |
$2,326 |
$425 |
$105 |
$6,920 |
$10,594 |
$18,029 |
|
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 |
$9,225 |
$15,641 |
$2,326 |
$425 |
$101 |
$0 |
$0 |
$9,868 |
|
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 |
$0 |
$0 |
$3 |
$6,920 |
$10,594 |
$8,162 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
$52,984 |
$71,256 |
$81,100 |
$81,476 |
$94,269 |
$94,759 |
$115,002 |
$142,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indicies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aircraft In Fleet |
- |
- |
- |
- |
- |
1 |
2 |
2 |
3 |
8 |
12 |
11 |
26 |
33 |
39 |
47 |
52 |
60 |
63 |
69 |
75 |
83 |
87 |
91 |
86 |
97 |
|
Seats Per Departure |
- |
- |
- |
- |
- |
102 |
106 |
112 |
150 |
155 |
148 |
148 |
148 |
148 |
149 |
149 |
150 |
160 |
171 |
171 |
170 |
169 |
168 |
169 |
171 |
173 |
|
Average Stage Length |
- |
- |
- |
- |
- |
256 |
271 |
587 |
879 |
1,004 |
1,055 |
1,005 |
942 |
881 |
875 |
914 |
901 |
913 |
963 |
946 |
927 |
908 |
893 |
884 |
871 |
875 |
|
Gallons of Fuel Per Block Hour |
- |
- |
- |
- |
- |
585 |
1,051 |
815 |
655 |
912 |
861 |
474 |
909 |
908 |
926 |
951 |
991 |
992 |
985 |
973 |
956 |
931 |
905 |
854 |
811 |
775 |
|
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% |
86.8% |
85.3% |
84.0% |
84.9% |
84.1% |
60.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
5.34 |
5.28 |
5.76 |
6.15 |
6.47 |
6.74 |
7.75 |
5.44 |
|
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 |
4.69 |
4.26 |
5.11 |
5.41 |
5.72 |
5.94 |
6.82 |
4.82 |
|
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 |
2.41 |
2.61 |
2.78 |
2.92 |
3.40 |
2.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
156,814 |
185,909 |
206,066 |
224,280 |
242,172 |
192,985 |
|
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 |
107,287 |
106,815 |
139,031 |
163,714 |
182,102 |
197,711 |
213,150 |
170,863 |
|
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 |
65,659 |
78,952 |
88,544 |
97,293 |
106,258 |
85,228 |
|
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 |
2,235,381,511 |
3,115,246,902 |
3,833,003,253 |
4,737,785,443 |
5,431,748,339 |
5,601,572,937 |
6,495,511,499 |
7,108,059,766 |
7,857,465,921 |
8,993,561,369 |
10,341,996,745 |
11,174,445,808 |
12,385,035,233 |
13,339,526,082 |
7,753,648,255 |
|
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 |
2,760,585,220 |
3,731,398,380 |
4,280,304,760 |
5,281,036,950 |
6,039,686,570 |
6,159,377,794 |
7,297,200,872 |
8,000,125,130 |
8,806,300,097 |
10,365,203,296 |
12,125,384,400 |
13,309,929,863 |
14,580,892,158 |
15,863,112,543 |
12,924,191,277 |
|
Miles |
0 |
0 |
0 |
0 |
0 |
1,074,351 |
414,863 |
1,452,455 |
4,011,884 |
7,562,092 |
10,783,138 |
18,648,132 |
25,195,476 |
28,830,388 |
35,449,341 |
40,491,859 |
40,936,328 |
45,510,722 |
46,775,536 |
51,456,075 |
60,853,932 |
71,661,938 |
79,070,622 |
86,035,089 |
92,582,502 |
74,610,585 |
|
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 |
120,308,891 |
128,906,826 |
149,951,495 |
173,144,946 |
186,562,870 |
191,471,240 |
196,441,850 |
149,478,702 |
|
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 |
22,862 |
25,092 |
27,232 |
30,249 |
31,854 |
33,299 |
31,238 |
35,447 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
0 |
0 |
0 |
0 |
0 |
1905 |
1426 |
4587 |
10641 |
19627 |
29002 |
50829 |
65706 |
77547 |
94524 |
106811 |
107442 |
114648 |
110028 |
104072 |
116014 |
128657 |
137500 |
115916 |
97209 |
64335 |
N1 |
Sum of Airborne Hours |
0 |
0 |
0 |
0 |
0 |
1610 |
1176 |
4703 |
6112 |
16791 |
22489 |
21660 |
47861 |
63846 |
77604 |
95574 |
99451 |
101456 |
94648 |
91016 |
102706 |
113081 |
121526 |
102681 |
85585 |
57070 |
N1 |
Sum of Departures |
0 |
0 |
0 |
0 |
0 |
4196 |
1531 |
2473 |
4566 |
7530 |
10219 |
18554 |
26753 |
32722 |
40520 |
44308 |
45079 |
48361 |
45801 |
43974 |
50111 |
56094 |
59304 |
49264 |
42475 |
29202 |
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 |
6082103393 |
6121033341 |
5934310910 |
6434792095 |
6886389752 |
7251430487 |
6164750204 |
4970509603 |
2298034818 |
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 |
6832433106 |
6605232630 |
7345098412 |
8004439562 |
8507930468 |
7129986426 |
5793022092 |
3844873968 |
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 |
2.520E+07 |
2.883E+07 |
3.545E+07 |
4.049E+07 |
4.047E+07 |
43314642 |
41504588 |
40005894 |
44721102 |
49195657 |
52620148 |
44701026 |
37134757 |
24646628 |
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 |
107003639 |
102913194 |
115614124 |
123278487 |
129272858 |
103233386 |
76982108 |
48750483 |
N1 |
Sum of ACFleet |
0 |
0 |
0 |
0 |
0 |
364 |
697 |
698 |
1014 |
2927 |
4222 |
3971 |
9341 |
12087 |
14147 |
17235 |
18815 |
20645 |
20295 |
20416 |
22187 |
22752 |
22814 |
19263 |
13294 |
13874 |
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 |
519269.58 |
540364.32 |
455232.81 |
450201.82 |
551357.89 |
491212.75 |
359569.8 |
230150.2 |
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 |
51475.62 |
57355.39 |
68266.46 |
88642.64 |
127813.9 |
111395.39 |
82513.93 |
66191.93 |
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 |
39029.58 |
44710.57 |
51873.43 |
69453.83 |
103527.78 |
93310.44 |
66737.21 |
50676.05 |
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 |
3987.72 |
4002.51 |
4868.59 |
4619.67 |
4382.52 |
3095.36 |
2148.21 |
1751.33 |
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 |
5459.63 |
3730.61 |
4491.53 |
5303.04 |
6768.66 |
6148.37 |
8791.02 |
11091.38 |
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 |
2998.69 |
4911.7 |
7032.91 |
9266.1 |
13134.94 |
8841.22 |
4837.49 |
2673.17 |
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 |
350153.28 |
320744.38 |
225138.08 |
193031.75 |
245614.05 |
245700.77 |
172259.04 |
75648.04 |
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 |
342433.37 |
309587.57 |
214386.87 |
183165.81 |
236906.17 |
239731.33 |
167688.02 |
72514.56 |
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 |
5102.33 |
5288.6 |
5149.16 |
3861.89 |
3023.75 |
2519.57 |
1996 |
1413.53 |
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 |
2617.58 |
5868.21 |
5602.05 |
6004.05 |
5684.13 |
3449.87 |
2575.02 |
1719.95 |
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 |
62333.74 |
92786.79 |
97475.62 |
110172.49 |
112562.02 |
80584.27 |
55711.4 |
36021.77 |
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 |
15023.21 |
18310.38 |
20507.85 |
23969.05 |
26910.75 |
21625.62 |
15407.98 |
12532.49 |
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 |
25914.38 |
25032.56 |
32400.08 |
38030.97 |
41091.76 |
31200.69 |
21749.03 |
13222.26 |
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 |
11800.81 |
29972.59 |
27487.11 |
26299.71 |
19307.33 |
5194.44 |
2835.93 |
667.84 |
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 |
52738.39 |
73315.54 |
80395.04 |
88299.74 |
87309.85 |
58020.75 |
39992.93 |
26422.57 |
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 |
9595.36 |
19471.28 |
17080.59 |
21872.76 |
25252.17 |
22563.51 |
15718.47 |
9599.19 |
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 |
8229.39 |
12671.42 |
1799.2 |
302.52 |
75.07 |
3225.22 |
4124.32 |
5829.03 |
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 |
8229.39 |
12671.42 |
1799.2 |
302.52 |
72.89 |
0 |
0 |
3170.49 |
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 |
0 |
0 |
2.18 |
3225.22 |
4124.32 |
2658.54 |
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 |
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 |
1116 |
5208 |
12061 |
28479 |
40800 |
57252 |
68566 |
108364 |
144963 |
128650 |
N2 |
Sum of Airborne Hours |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1005 |
4809 |
12639 |
15799 |
36325 |
50633 |
60576 |
95030 |
127565 |
113793 |
N2 |
Sum of Departures |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
346 |
1465 |
2767 |
10414 |
15548 |
22858 |
29240 |
48029 |
63783 |
56026 |
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 |
987026425 |
1923155011 |
2558769274 |
3455606993 |
3923015321 |
6220285029 |
8369016479 |
5455613437 |
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 |
1167692024 |
2201067467 |
3020104884 |
4120944838 |
4801999395 |
7450905732 |
10070090451 |
9079317309 |
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 |
5270948 |
11450181 |
16132830 |
22466281 |
26450474 |
41334063 |
55447745 |
49963957 |
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 |
13305252 |
25993632 |
34337371 |
49866459 |
57290012 |
88237854 |
119459742 |
100728219 |
N2 |
Sum of ACFleet |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
189 |
1161 |
2567 |
4676 |
5045 |
7497 |
9040 |
14036 |
17944 |
21573 |
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 |
64946.62 |
136541.63 |
134963.7 |
181430.61 |
245811.44 |
424999.16 |
559074.61 |
474306.2 |
N2 |
Sum of Pilots |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
514.35 |
2442.54 |
6434.98 |
14527.82 |
20335.94 |
35640.37 |
56902.76 |
95131.5 |
128518.74 |
136026.09 |
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 |
4877.88 |
11324.9 |
15458.11 |
27891.72 |
46027.31 |
80070.62 |
103809.52 |
104156.68 |
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 |
499.76 |
1012.95 |
1457.69 |
1866.04 |
1963.23 |
2672.65 |
3353.93 |
3612.44 |
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 |
680.28 |
942.34 |
1326.06 |
2148.4 |
2925.4 |
4937.35 |
13786.45 |
22775.08 |
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 |
377.06 |
1247.63 |
2094.08 |
3734.21 |
5986.82 |
7450.88 |
7568.84 |
5481.89 |
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 |
43714.42 |
81025.87 |
66546.21 |
77722.56 |
109933.63 |
211117.72 |
267306.34 |
155773.13 |
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 |
42758.2 |
78220.17 |
63339.77 |
73729.44 |
105970.65 |
205996.25 |
260132.31 |
149305.76 |
N2 |
Sum of Insurance |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
66.37 |
344.09 |
633.69 |
1337.61 |
1514.2 |
1571.46 |
1335.7 |
2134.7 |
3104.68 |
2930.12 |
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 |
322.53 |
1468.09 |
1692.24 |
2421.66 |
2627.28 |
2986.77 |
4069.35 |
3537.25 |
N2 |
Sum of MX |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
938.52 |
1819.14 |
7894.87 |
23568.78 |
29009.01 |
44521.74 |
49969.54 |
70603.44 |
86739.55 |
74233.8 |
N2 |
Sum of Labor |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
132.95 |
255.84 |
1886.89 |
4652.38 |
6113.52 |
9677.73 |
12048.75 |
18725.12 |
23941.91 |
25883.61 |
N2 |
Sum of Materials |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
301.87 |
1504.43 |
3271.84 |
6398.78 |
9629.24 |
15360.92 |
18212.93 |
27472.49 |
33926.85 |
27231.27 |
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 |
1494.32 |
7570.45 |
8140.28 |
10649.35 |
8249.55 |
4319.58 |
4469.15 |
1353.32 |
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 |
6653.04 |
18621.62 |
23883 |
35688 |
38511.21 |
50517.16 |
62337.88 |
54468.2 |
N2 |
Sum of Burden |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
1241.83 |
4947.15 |
5126.02 |
8833.76 |
11458.34 |
20086.26 |
24401.66 |
19765.61 |
N2 |
Sum of Aircraft Ownership |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
9.61 |
0 |
995.95 |
2969.95 |
526.44 |
122.41 |
29.59 |
3694.87 |
6469.54 |
12200.16 |
N2 |
Sum of Rentals |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
9.61 |
0 |
995.95 |
2969.95 |
526.44 |
122.41 |
28.46 |
0 |
0 |
6697.08 |
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 |
1.13 |
3694.87 |
6469.54 |
5503.08 |
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 |
0 |
0 |
0 |
0 |
0 |
1905 |
1426 |
4587 |
10641 |
19627 |
29002 |
50829 |
65706 |
77547 |
94524 |
106811 |
108558 |
119856 |
122089 |
132551 |
156814 |
185909 |
206066 |
224280 |
242172 |
192985 |
Total |
Sum of Airborne Hours |
0 |
0 |
0 |
0 |
0 |
1610 |
1176 |
4703 |
6112 |
16791 |
22489 |
21660 |
47861 |
63846 |
77604 |
95574 |
100456 |
106265 |
107287 |
106815 |
139031 |
163714 |
182102 |
197711 |
213150 |
170863 |
Total |
Sum of Departures |
0 |
0 |
0 |
0 |
0 |
4196 |
1531 |
2473 |
4566 |
7530 |
10219 |
18554 |
26753 |
32722 |
40520 |
44308 |
45425 |
49826 |
48568 |
54388 |
65659 |
78952 |
88544 |
97293 |
106258 |
85228 |
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 |
6495511499 |
7108059766 |
7857465921 |
8993561369 |
10341996745 |
11174445808 |
12385035233 |
13339526082 |
7753648255 |
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 |
10365203296 |
12125384400 |
13309929863 |
14580892158 |
15863112543 |
12924191277 |
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 |
2.520E+07 |
2.883E+07 |
3.545E+07 |
4.049E+07 |
4.094E+07 |
45510722 |
46775536 |
51456075 |
60853932 |
71661938 |
79070622 |
86035089 |
92582502 |
74610585 |
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 |
120308891 |
128906826 |
149951495 |
173144946 |
186562870 |
191471240 |
196441850 |
149478702 |
Total |
Sum of ACFleet |
0 |
0 |
0 |
0 |
0 |
364 |
697 |
698 |
1014 |
2927 |
4222 |
3971 |
9341 |
12087 |
14147 |
17235 |
19004 |
21806 |
22862 |
25092 |
27232 |
30249 |
31854 |
33299 |
31238 |
35447 |
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 |
584216.2 |
676905.95 |
590196.51 |
631632.43 |
797169.33 |
916211.91 |
918644.41 |
704456.4 |
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 |
57910.6 |
71883.21 |
88602.4 |
124283.01 |
184716.66 |
206526.89 |
211032.67 |
202218.02 |
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 |
43907.46 |
56035.47 |
67331.54 |
97345.55 |
149555.09 |
173381.06 |
170546.73 |
154832.73 |
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 |
4487.48 |
5015.46 |
6326.28 |
6485.71 |
6345.75 |
5768.01 |
5502.14 |
5363.77 |
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 |
6139.91 |
4672.95 |
5817.59 |
7451.44 |
9694.06 |
11085.72 |
22577.47 |
33866.46 |
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 |
3375.75 |
6159.33 |
9126.99 |
13000.31 |
19121.76 |
16292.1 |
12406.33 |
8155.06 |
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 |
393867.7 |
401770.25 |
291684.29 |
270754.31 |
355547.68 |
456818.49 |
439565.38 |
231421.17 |
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 |
385191.57 |
387807.74 |
277726.64 |
256895.25 |
342876.82 |
445727.58 |
427820.33 |
221820.32 |
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 |
6626.21 |
6663.36 |
5433.35 |
4359.45 |
4654.27 |
5100.68 |
4343.65 |
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 |
2940.11 |
7336.3 |
7294.29 |
8425.71 |
8311.41 |
6436.64 |
6644.37 |
5257.2 |
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 |
70228.61 |
116355.57 |
126484.63 |
154694.23 |
162531.56 |
151187.71 |
142450.95 |
110255.57 |
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 |
16910.1 |
22962.76 |
26621.37 |
33646.78 |
38959.5 |
40350.74 |
39349.89 |
38416.1 |
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 |
29186.22 |
31431.34 |
42029.32 |
53391.89 |
59304.69 |
58673.18 |
55675.88 |
40453.53 |
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 |
13295.13 |
37543.04 |
35627.39 |
36949.06 |
27556.88 |
9514.02 |
7305.08 |
2021.16 |
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 |
59391.43 |
91937.16 |
104278.04 |
123987.74 |
125821.06 |
108537.91 |
102330.81 |
80890.77 |
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 |
10837.19 |
24418.43 |
22206.61 |
30706.52 |
36710.51 |
42649.77 |
40120.13 |
29364.8 |
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 |
9225.34 |
15641.37 |
2325.64 |
424.93 |
104.66 |
6920.09 |
10593.86 |
18029.19 |
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 |
9225.34 |
15641.37 |
2325.64 |
424.93 |
101.35 |
0 |
0 |
9867.57 |
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 |
0 |
0 |
3.31 |
6920.09 |
10593.86 |
8161.62 |
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 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Data Source:
Form 41 via BTS, schedules P5.2 & T2. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note: Shaded
data means data appear questionable. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|