You are on page 1of 4

Detroit-Phoenix Dayton -Chicago

Assumption
No. of passengers/trip 137 137
O&D 6859 2149
SW Airlines O&D 22
Average oneway fare - Passenger $166 $162
South West Fare ($/Mile 0.11 0.22
Freight & Other $50
Air Mile 226
Load factor 65% 55%

Revenue
Passenger 0 82,421
Freight (3.5%) 0% 2,967

Total Revenue 0 85,388


Expenses
30% Salaries, Wages & Benefits 25,430
14% Fuel & Oil 12,340
7% Maintenance 6,110
6% Agency Commissions 5,390
4% Aircraft Rentals 3,251
6% Landing Fees & Other rentals 5,205
6% Depreciation 5,127
16% Other operating expenses 13,281

Total Expenses 76,134

9,254
Dayton - Philadelphia Dayton-St.Louis Baltimore - Chicago
6:00
137 137 137 7:00
1316 681 32379 8:00
13 13
$164 $167 $166 9:00
0.11 0.11 0.11 10:00
$65 11:00
611 65.377 12:00
65% 65% 65% 13:00
14:00
15:00
75,684 16:00
- - 2,725 17:00
18:00
19:00
0 0 78,408 20:00
21:00
23,351 22:00
11,332 23:00
5,610 0:00
4,949 1:00
2,986 2:00
4,779 3:00
4,708 4:00
12,195 5:00

69,911

8,498
0.8333333
0.25
22.153846 1.0833333 1.5
0.25

1.75
13.714286
Operating Revenue
Passenger 1623828
Freight 33088 2.04%
Other 28262 1.74%
Total operating Revenue 1685178

Operating Expenses
Salaries, Wages & Benefits 501,870 30%
Fuel & Oil 243,543 14%
Maintenance 120,578 7%
Agency Commissions 106,372 6%
Aircraft Rentals 64,169 4%
Landing Fees & Other rentals 102,717 6%
Depreciation 101,188 6%
Other operating expenses 262,105 16%

Total Operating Expenses 1,502,542

You might also like