KA200 Analysis - Aircraft Operating Costs Calculator · PDF fileKA200 Analysis Chris Doerr...
-
Upload
hoangkhanh -
Category
Documents
-
view
219 -
download
1
Transcript of KA200 Analysis - Aircraft Operating Costs Calculator · PDF fileKA200 Analysis Chris Doerr...
KA200 Analysis
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Annual & Hourly Cost Detail
Beechcraft King Air B200GT
Min Crew / Max Passengers 1 / 8
Seats Full Range (NM / SM) 979.00 / 1127.00
Normal Cruise Speed (KTS / MPH) 285.83 / 328.25
Average Pre-Owned Price 3,608,000.00
PAYMENT SCHEDULE
Interest Rate 0.00%
Payment Period Monthly
Term of Loan 120.00
Loan 0.00
Monthly Lease 0.00
Payment Per Period 0.00
Period Number 0.00
Principal Amount 0.00
Interest Amount 0.00
ANNUAL FIXED COSTS
Crew Expense 110,000.00
Crew Training 27,720.00
Hangar 27,500.00
Insurance 16,000.00
Aircraft Misc. 7,500.00
Management / Marketing Fee 0.00
Payment / Capital Cost 0.00
Original Aircraft Cost 0.00
Annual Value Depreciation(%) 0.00
Term of Ownership 0.00
Average Depreciation / Year 0.00
Total Fixed Cost W/O Charter 188,720.00
BUDGET BY PERCENTAGES
Fuel Cost (%) 36.75
Airframe Maintenance 8.75
Engine / APU Maintenance (%) 12.71
Crew Misc. (%) 8.85
Crew Expense (%) 19.20
Crew Training (%) 4.84
Hangar (%) 4.80
Insurance (%) 2.79
Aircraft Misc. (%) 1.31
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 300
Fuel Cost Per Gallon 5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 121.00
Fuel Cost Per Hour 701.80
Fuel Cost Per Gallon 5.80
Airframe Maintenance 167.01
Engine / APU Maintenance 242.77
Total Maintenance 409.78
Crew Misc. 169.00
Total Variable Cost Per Hour 1,280.58
Total Fixed Cost W/O Charter 629.07
Total Hourly Cost W/O Charter 1,909.65
ANNUAL BUDGET
Annual Owner Hours 300
Annual Budget 572,894.00
MONTHLY BUDGET
Monthly Hours 25
Monthly Budget 47,741.17
ANNUAL VARIABLE COSTS
Fuel Gallons 36,300.00
Fuel Cost 210,540.00
Maintenance 50,103.00
Engine/APU Maintenance 72,831.00
Crew Misc. 50,700.00
Total Variable Cost 384,174.00
NOTES
*All costs are in USD.
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Annual Operational Summary
Beechcraft King Air B200GT
TRIP COST CALCULATOR
Trip Distance (SM) 0.00
Block Speed (Mph) 301.92
Trip Time (Hours) 0
Variable Cost / Hour 0.00
Total Trip Cost 0.00
Total Hours Saved 0.00
Commercial Air & Overnight Costs 0.00
Value / Hour / Executive 0.00
Number of Executives 0.00
All- In Savings 0.00
Private Aircraft Expense 0.00
Total Costs Savings 0.00
Cost Savings Per Hour 0.00
ANNUAL OPERATIONAL COST SUMMARY
Fixed Cost 188,720.00
Variable Cost 384,174.00
Net Annual Cost 572,894.00
Owner Hours Flown 300.00
Owner Cost / Hour W/O Charter 1,909.65
MONTHLY BUDGET
Revenue / Hour 0.00
Variable Cost / Hour 1,280.58
Gross Profit / Charter Hour 0.00
DEPRECIATION CALCULATOR
Full Price of Aircraft 0.00
Year 1 2 3 4 5 6 7 8
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cumulative Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjusted Cost / Hour 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
The schedule above reflects commonly used aircraft tax depreciation rates. These may or may not be applicable to your individualsituation. The adjusted cost per hour is based on a 40% tax rate. However, we would advise you to consult with a tax professional familiarwith aircraft depreciation guidelines and how they relate to your own business circumstances.
*All costs are in USD.
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Beechcraft King Air B200GT Turboprops
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 167.01
Engine / APU Maintenance Per Hour 242.77
Fuel Cost based on Gallons Per Hour 701.80
Total Variable Cost Per Hour 1,280.58
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 1 / 8
Baggage Capacity External / Internal (Cubic Feet) 0 / 54
Cabin Height (Feet) 4'6"
Cabin Width (Feet) 4'6"
Cabin Length (Feet) 16'8"
Cabin Volume (Cubic Feet) 338.00
Years in Production 2008 - 2013
Active Fleet (approximate) 140.00
Average Pre-Owned Asking Price 3,608,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 979 / 1127
Ferry Range (No Payload) (NM / SM) 1683 / 1937
Balance Field Length* (Take-off Distance in Feet) 5353.00
Landing Distance (Feet) 4,495
Average Block Speed (KTS / MPH) 262 / 301
Normal Cruise Speed (KTS / MPH) 286 / 328
Long Range Cruise Speed (KTS / MPH) 228 / 262
Fuel Usage (Gallons Per Hour) 121.00
Service Ceiling (Feet) 35000.00
Useful Payload With Full Fuel (Lbs) 187
*Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature andairport elevation.Data and dimensions shown may vary slightly and are subject to change.
*All costs are in USD.
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Interior/Exterior Floorplan/Cross Section
Beechcraft King Air B200GT
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Beechcraft King Air B200GT Turboprops
Fuel Cost
Airframe Maintenance
Engine / APU Maintenance
Crew Misc.
Crew Expense
Crew Training
Hangar
Insurance
Aircraft Misc.
Management Fee
Payment / Capital Cost
Average Depreciation / Year
36.8%
8.7%
4.8%
4.8%
19.2%
8.8%
12.7%
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Beechcraft King Air B200GT Turboprops
Fuel Cost
Airframe Maintenance
Engine / APU Maintenance
Crew Misc.
Crew Expense
Crew Training
Hangar
Insurance
Aircraft Misc.
Management Fee
Payment / Capital Cost
Average Depreciation / Year
0
10
20
30
40
Percentage By Cost
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Single Aircraft Report
BASIC VARIABLE COST DATA
Aircraft Type Beechcraft King Air B200GT
Annual Owner Hours 300
Annual Total Hours 300.00
Fuel Cost Per Gallon 5.80
Fuel Gallons 36,300.00
ANNUAL VARIABLE COSTS
Fuel Cost 210,540.00
Airframe Maintenance 50,103.00
Engine / APU Maintenance 72,831.00
Crew Miscellaneous 50,700.00
Total Variable Cost 384,174.00
ANNUAL FIXED COSTS
Crew Expense 110,000.00
Crew Training 27,720.00
Hangar 27,500.00
Insurance 16,000.00
Aircraft Miscellaneous 7,500.00
Management 0.00
Payment / Capital Cost 0.00
Average Market Depreciation 0.00
Total Fixed Cost W/O Charter 188,720.00
TOTAL COST BUDGET
Owner Hours 300
Annual Budget 572,894.00
Monthly Hours 25
Monthly Budget 47,741.17
Hourly Cost W/O Charter 1,909.65
*All costs are in USD.
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Annual & Hourly Cost Detail
Beechcraft King Air B200
Min Crew / Max Passengers 2 / 6
Seats Full Range (NM / SM) 938.00 / 1079.00
Normal Cruise Speed (KTS / MPH) 294.92 / 339.36
Average Pre-Owned Price 1,948,000.00
PAYMENT SCHEDULE
Interest Rate 0.00%
Payment Period Monthly
Term of Loan 120.00
Loan 0.00
Monthly Lease 0.00
Payment Per Period 0.00
Period Number 0.00
Principal Amount 0.00
Interest Amount 0.00
ANNUAL FIXED COSTS
Crew Expense 110,000.00
Crew Training 27,720.00
Hangar 27,500.00
Insurance 16,000.00
Aircraft Misc. 7,500.00
Management / Marketing Fee 0.00
Payment / Capital Cost 0.00
Original Aircraft Cost 0.00
Annual Value Depreciation(%) 0.00
Term of Ownership 0.00
Average Depreciation / Year 0.00
Total Fixed Cost W/O Charter 188,720.00
BUDGET BY PERCENTAGES
Fuel Cost (%) 32.78
Airframe Maintenance 10.32
Engine / APU Maintenance (%) 13.11
Crew Misc. (%) 9.27
Crew Expense (%) 20.12
Crew Training (%) 5.07
Hangar (%) 5.03
Insurance (%) 2.93
Aircraft Misc. (%) 1.37
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 300
Fuel Cost Per Gallon 5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 103.00
Fuel Cost Per Hour 597.40
Fuel Cost Per Gallon 5.80
Airframe Maintenance 188.17
Engine / APU Maintenance 238.87
Total Maintenance 427.04
Crew Misc. 169.00
Total Variable Cost Per Hour 1,193.44
Total Fixed Cost W/O Charter 629.07
Total Hourly Cost W/O Charter 1,822.51
ANNUAL BUDGET
Annual Owner Hours 300
Annual Budget 546,752.00
MONTHLY BUDGET
Monthly Hours 25
Monthly Budget 45,562.67
ANNUAL VARIABLE COSTS
Fuel Gallons 30,900.00
Fuel Cost 179,220.00
Maintenance 56,451.00
Engine/APU Maintenance 71,661.00
Crew Misc. 50,700.00
Total Variable Cost 358,032.00
NOTES
*All costs are in USD.
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Annual Operational Summary
Beechcraft King Air B200
TRIP COST CALCULATOR
Trip Distance (SM) 0.00
Block Speed (Mph) 320.28
Trip Time (Hours) 0
Variable Cost / Hour 0.00
Total Trip Cost 0.00
Total Hours Saved 0.00
Commercial Air & Overnight Costs 0.00
Value / Hour / Executive 0.00
Number of Executives 0.00
All- In Savings 0.00
Private Aircraft Expense 0.00
Total Costs Savings 0.00
Cost Savings Per Hour 0.00
ANNUAL OPERATIONAL COST SUMMARY
Fixed Cost 188,720.00
Variable Cost 358,032.00
Net Annual Cost 546,752.00
Owner Hours Flown 300.00
Owner Cost / Hour W/O Charter 1,822.51
MONTHLY BUDGET
Revenue / Hour 0.00
Variable Cost / Hour 1,193.44
Gross Profit / Charter Hour 0.00
DEPRECIATION CALCULATOR
Full Price of Aircraft 0.00
Year 1 2 3 4 5 6 7 8
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cumulative Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjusted Cost / Hour 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
The schedule above reflects commonly used aircraft tax depreciation rates. These may or may not be applicable to your individualsituation. The adjusted cost per hour is based on a 40% tax rate. However, we would advise you to consult with a tax professional familiarwith aircraft depreciation guidelines and how they relate to your own business circumstances.
*All costs are in USD.
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Beechcraft King Air B200 Turboprops
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 188.17
Engine / APU Maintenance Per Hour 238.87
Fuel Cost based on Gallons Per Hour 597.40
Total Variable Cost Per Hour 1,193.44
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 6
Baggage Capacity External / Internal (Cubic Feet) 0 / 54
Cabin Height (Feet) 4'10"
Cabin Width (Feet) 4'6"
Cabin Length (Feet) 16'8"
Cabin Volume (Cubic Feet) 363.00
Years in Production 1976 - 2011
Active Fleet (approximate) 1089.00
Average Pre-Owned Asking Price 1,948,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 938 / 1079
Ferry Range (No Payload) (NM / SM) 1611 / 1854
Balance Field Length* (Take-off Distance in Feet) 3838.00
Landing Distance (Feet) 3,535
Average Block Speed (KTS / MPH) 278 / 320
Normal Cruise Speed (KTS / MPH) 295 / 339
Long Range Cruise Speed (KTS / MPH) 234 / 269
Fuel Usage (Gallons Per Hour) 103.00
Service Ceiling (Feet) 35000.00
Useful Payload With Full Fuel (Lbs) 126
*Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature andairport elevation.Data and dimensions shown may vary slightly and are subject to change.
*All costs are in USD.
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Interior/Exterior Floorplan/Cross Section
Beechcraft King Air B200
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Beechcraft King Air B200 Turboprops
Fuel Cost
Airframe Maintenance
Engine / APU Maintenance
Crew Misc.
Crew Expense
Crew Training
Hangar
Insurance
Aircraft Misc.
Management Fee
Payment / Capital Cost
Average Depreciation / Year
32.8%
10.3%
5%
5.1%
20.1%
9.3%
13.1%
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Beechcraft King Air B200 Turboprops
Fuel Cost
Airframe Maintenance
Engine / APU Maintenance
Crew Misc.
Crew Expense
Crew Training
Hangar
Insurance
Aircraft Misc.
Management Fee
Payment / Capital Cost
Average Depreciation / Year
0
10
20
30
40
Percentage By Cost
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Single Aircraft Report
BASIC VARIABLE COST DATA
Aircraft Type Beechcraft King Air B200
Annual Owner Hours 300
Annual Total Hours 300.00
Fuel Cost Per Gallon 5.80
Fuel Gallons 30,900.00
ANNUAL VARIABLE COSTS
Fuel Cost 179,220.00
Airframe Maintenance 56,451.00
Engine / APU Maintenance 71,661.00
Crew Miscellaneous 50,700.00
Total Variable Cost 358,032.00
ANNUAL FIXED COSTS
Crew Expense 110,000.00
Crew Training 27,720.00
Hangar 27,500.00
Insurance 16,000.00
Aircraft Miscellaneous 7,500.00
Management 0.00
Payment / Capital Cost 0.00
Average Market Depreciation 0.00
Total Fixed Cost W/O Charter 188,720.00
TOTAL COST BUDGET
Owner Hours 300
Annual Budget 546,752.00
Monthly Hours 25
Monthly Budget 45,562.67
Hourly Cost W/O Charter 1,822.51
*All costs are in USD.
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Annual Operating Cost Summary Comparison
TYPE Beechcraft King Air B200GT Beechcraft King Air B200
Owner Hours Per Year 300 300
Total Hours Per Year 300 300
Fuel Cost Per Gallon 5.80 5.80
Total Fuel Gallons 36,300.00 30,900.00
ANNUAL VARIABLE COSTS
Fuel Cost 210,540.00 179,220.00
Airframe Maintenance 50,103.00 56,451.00
Engine & APU Maintenance 72,831.00 71,661.00
Crew Misc. 50,700.00 50,700.00
Total Variable Cost 384,174.00 358,032.00
ANNUAL FIXED COSTS
Crew Expense 110,000.00 110,000.00
Crew Training 27,720.00 27,720.00
Hangar 27,500.00 27,500.00
Insurance 16,000.00 16,000.00
Aircraft Misc. 7,500.00 7,500.00
Management /Marketing Fee 0.00 0.00
Payment / Capital Cost 0.00 0.00
Average Market Depreciaton / Year 0.00 0.00
Total Cost W/O Charter 188,720.00 188,720.00
ANNUAL BUDGET
Annual Hours 300 300
Annual Budget W/O Charter 572,894.00 546,752.00
MONTHLY BUDGET
Monthly Budget W/O Charter 47,741.17 45,562.67
HOURLY COSTS
Owner Hourly Rate W/O Charter 1,909.65 1,822.51
*All costs are in USD.
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Aircraft Specifications Comparison Report
TYPE Beechcraft King Air B200GT Beechcraft King Air B200
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 167.01 188.17
Engine / APU Maintenance Per Hour 242.77 238.87
Fuel Cost based on Gallons Per Hour 701.80 597.40
Total Variable Cost Per Hour 1,280.58 1,193.44
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 1 / 8 2 / 6
Baggage Capacity External / Internal (Cubic Feet) 0 / 54 0 / 54
Cabin Height (Feet) 4'6" 4'10"
Cabin Width (Feet) 4'6" 4'6"
Cabin Length (Feet) 16'8" 16'8"
Cabin Volume (Cubic Feet) 338.00 363.00
Years in Production 2008 - 2013 1976 - 2011
Active Fleet (approximate) 140.00 1089.00
Average Pre-Owned Asking Price 3,608,000.00 1,948,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 979 / 1127 938 / 1079
Ferry Range (No Payload) (NM / SM) 1683 / 1937 1611 / 1854
Balance Field Length* (Take-off Distance in Feet) 5353.00 3838.00
Landing Distance (Feet) 4,495 3,535
Average Block Speed (KTS / MPH) 262 / 301 278 / 320
Normal Cruise Speed (KTS / MPH) 286 / 328 295 / 339
Long Range Cruise Speed (KTS / MPH) 228 / 262 234 / 269
Fuel Usage (GPH) 121.00 103.00
Service Ceiling (Feet) 35000.00 35000.00
Useful Payload With Full Fuel (Lbs) 187 126
*Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature andairport elevation.Data and dimensions shown may vary slightly and are subject to change.
*All costs are in USD.
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
Map data ©2014 Google, INEGI Terms of Use
Note:
For Jets & Turboprops "Seats Full Range" represents the maximum IFR range of the aircraft at Long Range Cruise with all
passenger seats occupied. ACC assumes NBAA IFR alternate fuel reserve calculation for a 200 nautical mile alternate. Does not
include winds aloft or any other weather related obstacles.
Range Map Report
Model Category Radius
Beechcraft King Air B200GT Turboprops 979.00 Nm / 1126.61 Sm
Beechcraft King Air B200 Turboprops 938.00 Nm / 1079.43 Sm
Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com