MU-2 Short Body
Operating Costs Comparisons
| Make | MITSUBISHI | MITSUBISHI | MITSUBISHI | MITSUBISHI | MITSUBISHI |
| Model | MU-2F | MU-2K | MU-2M | MU-2P | SOLITAIRE |
| Serial Number | ORIGINAL | ORIGINAL | ORIGINAL | ORIGINAL | ORIGINAL |
| DIRECT COSTS/HOUR | |||||
| Fuel | $324.36 | $348.21 | $348.21 | $348.21 | $372.06 |
| Cost/Gallon | $4.77 | $4.77 | $4.77 | $4.77 | $4.77 |
| Additive/Gallon | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Burn/Hour | $68.00 | $73.00 | $73.00 | $73.00 | $78.00 |
| Maintenance | $246.37 | $246.37 | $246.37 | $246.37 | $246.37 |
| Labor/Hour | $186.37 | $186.37 | $186.37 | $186.37 | $186.37 |
| Parts/Hour | $60.00 | $60.00 | $60.00 | $60.00 | $60.00 |
| Engine Overhaul | $100.48 | $100.48 | $100.48 | $100.48 | $100.48 |
| Thrust Reverse Overhaul | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Misc. Flight Expenses | $5.00 | $5.00 | $5.00 | $5.00 | $5.00 |
| Landing/Parking Fee | $4.50 | $4.50 | $4.50 | $4.50 | $4.50 |
| Crew Expenses | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Supplies/Catering | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Total Direct Cost | $676.21 | $700.06 | $700.06 | $700.06 | $723.91 |
| Block Speed Statute Miles/Hour | 270 | 283 | 283 | 283 | 300 |
| Total Cost/Statute Mile | $2.50 | $2.47 | $2.47 | $2.47 | $2.41 |
| ANNUAL FIXED COSTS | |||||
| Crew Salaries | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Capt. Salary | |||||
| Co-pilot Salary | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Benefits | |||||
| Hangar Cost | $7,250.00 | $7,250.00 | $7,250.00 | $7,250.00 | $7,250.00 |
| Insurance | $13,507.00 | $13,867.00 | $13,978.00 | $14,302.00 | $14,942.00 |
| Hull | $4,707.00 | $5,067.00 | $5,178.00 | $5,502.00 | $6,142.00 |
| Legal Liability | $8,800.00 | $8,800.00 | $8,800.00 | $8,800.00 | $8,800.00 |
| Misc. Overhead | $17,004.00 | $17,074.00 | $17,074.00 | $17,192.00 | $17,308.00 |
| Training | $4,926.00 | $4,996.00 | $4,996.00 | $5,114.00 | $5,230.00 |
| Modernization | $8,978.00 | $8,978.00 | $8,978.00 | $8,978.00 | $8,978.00 |
| Nav. Equipment | $3,100.00 | $3,100.00 | $3,100.00 | $3,100.00 | $3,100.00 |
| Depreciation | |||||
| Total Fixed Cost | $37,761.00 | $38,191.00 | $38,302.00 | $38,744.00 | $39,500.00 |
| ANNUAL BUDGET | |||||
| Number of Seats | 7 | 6 | 6 | 6 | 6 |
| Miles | 65,000 | 65,000 | 65,000 | 65,000 | 65,000 |
| Hours | 240 | 229 | 229 | 229 | 216 |
| Total Direct Costs | $162,290.40 | $160,313.74 | $160,313.74 | $160,313.74 | $156,364.56 |
| Total Fixed Costs | $37,761.00 | $38,191.00 | $38,302.00 | $38,744.00 | $39,500.00 |
| Total Cost (Fixed & Direct) | $200,051.40 | $198,504.74 | $198,615.74 | $199,057.74 | $195,864.56 |
| Cost/Hour | $833.55 | $866.83 | $867.32 | $869.25 | $906.78 |
| Cost/Statute Mile | $3.08 | $3.05 | $3.06 | $3.06 | $3.01 |
| Cost/Seat Mile | $0.44 | $0.51 | $0.51 | $0.51 | $0.50 |
| Total Cost (No Depreciation) | $200,051.40 | $198,504.74 | $198,615.74 | $199,057.74 | $195,864.56 |
| Cost/Hour | $833.55 | $866.83 | $867.32 | $869.25 | $906.78 |
| Cost/Statute Mile | $3.08 | $3.05 | $3.06 | $3.06 | $3.01 |
| Cost/Seat Mile | $0.44 | $0.51 | $0.51 | $0.51 | $0.50 |