Looking at your operating costs and the present ACMI rate for the aircraft, it wont work!
Also look at your crew rates, required number of crews and you end up paying an average of $55,000 per crew member (3 crews by 3 positions). Is this sufficient? What about per diems, crew insurance etc?
I also dont see any capital repayment costs nor training costs.
Back to the drawing board!
Mutt