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

http://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



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 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.





Annual Operational Summary


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.






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


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.






Interior/Exterior Floorplan/Cross Section







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%






Fuel Cost



Crew Misc.

Crew Expense

Crew Training

Hangar

Insurance

Aircraft Misc.

Management Fee



0

10

20

30

40

Percentage By Cost





Single Aircraft Report


Aircraft Type Beechcraft King Air B200GT


Annual Total Hours 300.00





Airframe Maintenance 50,103.00

Engine / APU Maintenance 72,831.00

Crew Miscellaneous 50,700.00


ANNUAL FIXED COSTS



Hangar 27,500.00

Insurance 16,000.00

Aircraft Miscellaneous 7,500.00

Management 0.00


Average Market Depreciation 0.00


TOTAL COST BUDGET

Owner Hours 300


Monthly Hours 25


Hourly Cost W/O Charter 1,909.65






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



Hangar 27,500.00

Insurance 16,000.00

Aircraft Misc. 7,500.00

Management / Marketing Fee 0.00


Original Aircraft Cost 0.00

Annual Value Depreciation(%) 0.00

Term of Ownership 0.00

Average Depreciation / Year 0.00


BUDGET BY PERCENTAGES

Fuel Cost (%) 32.78


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



OWNER HOURLY COST ANALYSIS

Fuel Usage (Gallons / Hour ) 103.00

Fuel Cost Per Hour 597.40



Engine / APU Maintenance 238.87

Total Maintenance 427.04

Crew Misc. 169.00


Total Fixed Cost W/O Charter 629.07

Total Hourly Cost W/O Charter 1,822.51

ANNUAL BUDGET



MONTHLY BUDGET

Monthly Hours 25





Maintenance 56,451.00

Engine/APU Maintenance 71,661.00

Crew Misc. 50,700.00


NOTES






Annual Operational Summary


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.






Beechcraft King Air B200 Turboprops



Airframe Maintenance Per Hour 188.17

Engine / APU Maintenance Per Hour 238.87

Fuel Cost based on Gallons Per Hour 597.40



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


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







Interior/Exterior Floorplan/Cross Section







Fuel Cost



Crew Misc.

Crew Expense

Crew Training

Hangar

Insurance

Aircraft Misc.

Management Fee



32.8%

10.3%

5%

5.1%

20.1%

9.3%

13.1%






Fuel Cost



Crew Misc.

Crew Expense

Crew Training

Hangar

Insurance

Aircraft Misc.

Management Fee



0

10

20

30

40

Percentage By Cost





Single Aircraft Report


Aircraft Type Beechcraft King Air B200


Annual Total Hours 300.00





Airframe Maintenance 56,451.00

Engine / APU Maintenance 71,661.00

Crew Miscellaneous 50,700.00


ANNUAL FIXED COSTS



Hangar 27,500.00

Insurance 16,000.00

Aircraft Miscellaneous 7,500.00

Management 0.00


Average Market Depreciation 0.00


TOTAL COST BUDGET

Owner Hours 300


Monthly Hours 25


Hourly Cost W/O Charter 1,822.51






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


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






Aircraft Specifications Comparison Report

TYPE Beechcraft King Air B200GT Beechcraft King Air B200



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


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


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







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




http://www.google.com/intl/en-US_US/help/terms_maps.html


KA200 Analysis - Aircraft Operating Costs Calculator · PDF fileKA200 Analysis Chris Doerr...

Documents

Transcript of KA200 Analysis - Aircraft Operating Costs Calculator · PDF fileKA200 Analysis Chris Doerr...