Annual & Hourly Cost Detail

Similar documents
Annual & Hourly Cost Detail

Annual & Hourly Cost Detail

Falcon 2000S & Challenger 350 Analysis

Citation XLS Analysis - Owner & Charter Hour Contributions. Prepared March 31, 2017

JETNET & ACC Reporting Sample Report - F900EX versus G500

Hawker 800XP Versus Falcon 2000 SAMPLE

Annual & Hourly Cost Detail

Citation Sovereign Analysis. 250 Owner Hours w/ 250 Charter Hour Contribution

The Aircraft Cost Evaluator for Windows. Challenger 300

The Aircraft Cost Evaluator for Windows. Gulfstream V

1996 Learjet 60 SN 077

2008 Cessna Citation Mustang Serial Number , Registration N510BA

An Aircraft Comparative Analysis of the Global 6000 with other ultra-long range aircraft - May 2014

NUMBERS. piper.com

FALCON 2000 FRACTIONAL OWNERSHIP PROGRAM

Daher s TBM 930 makes its mark in the charter sector

2005 Beechcraft Premier 1 Serial Number RB-130, Registration N401PP

Forward Galley with Crew Rest Configuration Total Time Since New: 3,645.7 Hours

2008 Gulfstream G450 Serial Number 4120, Registration N851GG

1975 Cessna Citation 500 Serial Number , Registration N243SH

PHENOM 300 TYPE CERTIFICATE

2010 Beechcraft Premier 1A Serial Number RB-275, Registration N937JR

APPENDIX X: RUNWAY LENGTH ANALYSIS

Key Performance Indicators

P R I V A T E A V I A T I O N P R O G R A M S T R U C T U R E & P R I C I N G C A S E S T U D Y D E C E M B E R

2013 Phenom 100 s/n Q2-13B

1973 Cessna Citation 500 SP LW Serial Number 129, Registration N500SK

THE EVOLUTION IS REVOLUTIONARY

Specifications PHENOM 300. Serial Number

WE BRING YOU THE LUXURY OF ROOM TO SPARE. MAKE OF IT WHAT YOU WILL.

THE LEADER IN PERFORMANCE AND EFFICIENCY

Cost Report (Learjet 24E) ASO.com Sample. Prepared Exclusively For: John Smith. Any Town, Any State. June 9, Prepared by:

S P E C I F I C AT I O N S

Aircraft Specification

C I T A T I O N X L S +

BK 117B2, 430. Bell Aeroport International. Marignane Cedex, France N/A Forum Dr - Grand Prairie, TX USA (972)

C ITATION LATITUDE 35386_LatitudeBrochure_RefreshAug2015_FA_jb_Rev1.indd 1 11/11/15 1:21 PM

CUSTOM COMFORT AND ENHANCED PRODUCTIVITY A NEW CLASS OF AMENITIES

2009 Phenom 100 s/n 91

Rethink Convention. LEGACY 500

Airport Master Plan. Brookings Regional Airport. Runway Runway 17-35

2000 Cessna Citation Excel Serial Number , Registration N81SH

Cargo Aircraft Specifications

COMFORT AND EFFICIENCY PERFECTED

P.001.FPG FUEL PLANNING GUIDE. First Edition

According to FAA Advisory Circular 150/5060-5, Airport Capacity and Delay, the elements that affect airfield capacity include:

PERFORMANCE AND TECHNOLOGY

Daher marks an aviation milestone with its rollout of the 800 th TBM aircraft

Airplane Performance. Introduction. Copyright 2017 Boeing. All rights reserved.

THE LEADER IN PERFORMANCE AND EFFICIENCY

Assignment 3: Runway Length and EMAS Design. Aircraft Engine Remarks. CFM56-7B20/-7B22/-7B24 developing 20,000 lb of thrust at sea level

Municipal Airport 1410 Arizona Place S.W. Orange City, IA

Merritt Island Airport

Freedom S.40 COMPETITIVE ADVANTAGES

Rethink Convention. LEGACY 450

1200 Turbine Drive, Sandpoint, ID (p) (f)

1985 Cessna Citation S/II Serial Number , Registration N45NC

East Coast Aero Club Renter Quiz

Rethink Convention. LINEAGE 1000E

Table of Contents. Overview Objectives Key Issues Process...1-3

2008 Bombardier Learjet 60XR

PRE-SOLO KNOWLEDGE TEST Diamond Eclipse DA20-C1

Evaluation of Alternative Aircraft Types Dr. Peter Belobaba

Reserved for high flyers

1.0 Project Background Mission Statement and Goals Objectives of this Sustainable Master Plan

Corporate Productivity Case Study

Rates & Charges Analysis

PERFORMANCE AND TECHNOLOGY

Financial Reporting: What is Your Responsibility? Tina Kettle, United Technologies Corporation Doug Stewart, AircraftLogs Monday, Jan 16, 3:30 5:00

2017 PILATUS PC-12 NG Serial Number Palomar Airport Road, Carlsbad, CA Phone:

Valley Fliers 1402 Auburn Way North, #223 Auburn WA 98002

AIRCRAFT UPGRADE Review, Options & Recommendations

BEARHHAWK Weight and Balance

Appendix B Ultimate Airport Capacity and Delay Simulation Modeling Analysis

YOUR BUSINESS HEAVY LIFTER

2005 Cessna Citation Bravo Serial Number 550B-1105, Registration N332MT

MACH FATHER TIME CITATION X+

A PASSION FOR TOP QUALITY A PASSION FOR WORLD-CLASS PERFORMANCE

C I T A T I O N L A T I T U D E

CRUISE TABLE OF CONTENTS

ECLIPSE 500. Aircraft Overview. Do Not Use For Flight

ATR Freighter Information Pack

LOA: 163' 9" (49.90m) Beam: 30' 2" (9.19m) Min Draft: 6' 7" (2.00m) Max Draft: 9' 3" (2.80m) Cruise Speed: 14 Kts. (16 MPH)

OCTOBER 2018 BRAEBURNFAMILYOFFICE.COM PRIVATE AVIATION

Dr. Antonio A. Trani Professor of Civil Engineering Virginia Polytechnic Institute and State University. January 27, 2009 Blacksburg, Virginia

Specifications FALCON 200. Serial Number 482

2003 Falcon 2000 I-ARIF S/N 203 Specification & Summary

Global Jet Sales. 111 Second Ave NE, Ste 103 St. Petersburg, FL Office:

2.1 General Characteristics. 2.2 General Dimensions. 2.3 Ground Clearances. 2.4 Interior Arrangements. 2.5 Cabin Cross Sections

THE CITATION LATITUDE A whole new airplane for the whole wide world.

CESSNA SECTION 5 PERFORMANCE

Standard aircraft cost comparisons Airline operating cost inputs Marketing investment data

DAHER presents its 2016 turboprop aircraft range and highlights the Charter Pack charter services offering at EBACE 2016

STUDY WORK GROUP MEETING No. 3. November 29, 2016

SMALL TRANSPORT AIRCRAFT

Port Columbus International Airport

Bombardier Global 6000 (2012)

RV10 Weight and Balance

The world s most successful business

JOHN GLENN COLUMBUS INTERNATIONAL AIRPORT

Transcription:

Annual & Hourly Cost Detail EADS Socata TBM 700C2 GENERAL PARAMETERS Min Crew / Max Passengers 1 / 5 Seats Full Range (NM / SM) 975.00 / 1122.01 Normal Cruise Speed (KTS / MPH) 282.75 / 325.38 Average Pre-Owned Price 1,687,000.00 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 63,375.00 Crew Training 7,312.50 Hangar 19,305.00 Insurance 10,237.50 Aircraft Misc. 7,500.00 Management / Marketing Fee 0.00 Payment / Capital Cost 0.00 Original Aircraft Cost 1,500,000.00 Annual Value Depreciation(%) 0.00 Term of Ownership 0.00 Average Depreciation / Year 0.00 Total Fixed Cost W/O Charter 107,730.00 BUDGET BY PERCENTAGES Fuel Cost (%) 28.39 Airframe Maintenance 11.71 Engine / APU Maintenance (%) 13.57 Crew Misc. (%) 14.83 Crew Expense (%) 18.53 Crew Training (%) 2.14 Hangar (%) 5.65 Insurance (%) 2.99 Aircraft Misc. (%) 2.19 Management / Marketing Fee (%) 0.00 Payment / Capital Cost (%) 0.00 Average Depreciation / Year (%) 0.00 Total Percentages 100.00 Annual Owner Hours 300 Fuel Cost Per Gallon 5.80 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) 55.80 Fuel Cost Per Hour 323.64 Fuel Cost Per Gallon 5.80 Airframe Maintenance 133.46 Engine / APU Maintenance 154.70 Total Maintenance 288.16 Crew Misc. 169.00 Total Variable Cost Per Hour 780.80 Total Fixed Cost W/O Charter 359.10 Total Hourly Cost W/O Charter 1,139.90 ANNUAL BUDGET Annual Owner Hours 300 Annual Budget 341,970.00 MONTHLY BUDGET Monthly Hours 25 Monthly Budget 28,497.50 ANNUAL VARIABLE COSTS Fuel Gallons 16,740.00 Fuel Cost 97,092.00 Maintenance 40,038.00 Engine/APU Maintenance 46,410.00 Crew Misc. 50,700.00 Total Variable Cost 234,240.00 NOTES

EADS Socata TBM 700C2 Turboprops BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour 133.46 Engine / APU Maintenance Per Hour 154.70 Fuel Cost based on Gallons Per Hour 323.64 Total Variable Cost Per Hour 780.80 ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 1 / 5 Baggage Capacity External / Internal (Cubic Feet) 5 / 30 Cabin Height (Feet) 4'1" Cabin Width (Feet) 4'0" Cabin Length (Feet) 10'0" Cabin Volume (Cubic Feet) 163.33 Years in Production 2003-2006 Active Fleet (approximate) 95.00 Average Pre-Owned Asking Price 1,687,000.00 BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 975 / 1122 Ferry Range (No Payload) (NM / SM) 1170 / 1346 Balance Field Length* (Take-off Distance in Feet) 3,023 Landing Distance (Feet) 2,864 Average Block Speed (KTS / MPH) 282 / 325 Normal Cruise (KTS / MPH) 282 / 325 Long Range Cruise Speed (KTS / MPH) 248 / 286 Fuel Usage (Gallons Per Hour) 55.80 Service Ceiling (Feet) 31,000 Useful Payload With Full Fuel (Lbs) 638 Maximum Take Off Weight 7,394 Maximum Landing Weight 7,024 Basic Operating Weight 4,767 Total Usable Fuel Weight 1,840 *Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and airport elevation. Data and dimensions shown may vary slightly and are subject to change.

Interior/Exterior Floorplan/Cross Section EADS Socata TBM 700C2

Annual & Hourly Cost Detail EADS Socata TBM 850 GENERAL PARAMETERS Min Crew / Max Passengers 1 / 5 Seats Full Range (NM / SM) 1074.45 / 1236.45 Normal Cruise Speed (KTS / MPH) 308.10 / 354.56 Average Pre-Owned Price 2,428,000.00 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 63,375.00 Crew Training 8,580.00 Hangar 19,305.00 Insurance 13,317.53 Aircraft Misc. 7,500.00 Management / Marketing Fee 0.00 Payment / Capital Cost 0.00 Original Aircraft Cost 2,200,000.00 Annual Value Depreciation(%) 0.00 Term of Ownership 0.00 Average Depreciation / Year 0.00 Total Fixed Cost W/O Charter 112,077.53 BUDGET BY PERCENTAGES Fuel Cost (%) 33.64 Airframe Maintenance 9.96 Engine / APU Maintenance (%) 13.23 Crew Misc. (%) 13.45 Crew Expense (%) 16.81 Crew Training (%) 2.28 Hangar (%) 5.12 Insurance (%) 3.53 Aircraft Misc. (%) 1.99 Management / Marketing Fee (%) 0.00 Payment / Capital Cost (%) 0.00 Average Depreciation / Year (%) 0.00 Total Percentages 100.00 Annual Owner Hours 300 Fuel Cost Per Gallon 5.80 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) 72.90 Fuel Cost Per Hour 422.82 Fuel Cost Per Gallon 5.80 Airframe Maintenance 125.25 Engine / APU Maintenance 166.30 Total Maintenance 291.55 Crew Misc. 169.00 Total Variable Cost Per Hour 883.37 Total Fixed Cost W/O Charter 373.59 Total Hourly Cost W/O Charter 1,256.96 ANNUAL BUDGET Annual Owner Hours 300 Annual Budget 377,088.53 MONTHLY BUDGET Monthly Hours 25 Monthly Budget 31,424.04 ANNUAL VARIABLE COSTS Fuel Gallons 21,870.00 Fuel Cost 126,846.00 Maintenance 37,575.00 Engine/APU Maintenance 49,890.00 Crew Misc. 50,700.00 Total Variable Cost 265,011.00 NOTES

EADS Socata TBM 850 Turboprops BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour 125.25 Engine / APU Maintenance Per Hour 166.30 Fuel Cost based on Gallons Per Hour 422.82 Total Variable Cost Per Hour 883.37 ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 1 / 5 Baggage Capacity External / Internal (Cubic Feet) 5 / 30 Cabin Height (Feet) 4'1" Cabin Width (Feet) 4'0" Cabin Length (Feet) 10'0" Cabin Volume (Cubic Feet) 163.33 Years in Production 2006 - to present Active Fleet (approximate) 310.00 Average Pre-Owned Asking Price 2,428,000.00 BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 1074 / 1236 Ferry Range (No Payload) (NM / SM) 1183 / 1362 Balance Field Length* (Take-off Distance in Feet) 3,023 Landing Distance (Feet) 2,864 Average Block Speed (KTS / MPH) 308 / 354 Normal Cruise (KTS / MPH) 308 / 354 Long Range Cruise Speed (KTS / MPH) 248 / 286 Fuel Usage (Gallons Per Hour) 72.90 Service Ceiling (Feet) 31,000 Useful Payload With Full Fuel (Lbs) 908 Maximum Take Off Weight 7,394 Maximum Landing Weight 7,024 Basic Operating Weight 4,474 Total Usable Fuel Weight 1,862 *Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and airport elevation. Data and dimensions shown may vary slightly and are subject to change.

Interior/Exterior Floorplan/Cross Section EADS Socata TBM 850

Annual & Hourly Cost Detail EADS Socata TBM 900 GENERAL PARAMETERS Min Crew / Max Passengers 1 / 5 Seats Full Range (NM / SM) 1274.00 / 1466.09 Normal Cruise Speed (KTS / MPH) 300.00 / 345.23 Average Pre-Owned Price 3,710,000.00 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 63,375.00 Crew Training 8,580.00 Hangar 19,305.00 Insurance 18,000.00 Aircraft Misc. 7,500.00 Management / Marketing Fee 0.00 Payment / Capital Cost 0.00 Original Aircraft Cost 3,700,000.00 Annual Value Depreciation(%) 0.00 Term of Ownership 0.00 Average Depreciation / Year 0.00 Total Fixed Cost W/O Charter 116,760.00 BUDGET BY PERCENTAGES Fuel Cost (%) 33.10 Airframe Maintenance 9.70 Engine / APU Maintenance (%) 11.70 Crew Misc. (%) 13.78 Crew Expense (%) 17.22 Crew Training (%) 2.33 Hangar (%) 5.25 Insurance (%) 4.89 Aircraft Misc. (%) 2.04 Management / Marketing Fee (%) 0.00 Payment / Capital Cost (%) 0.00 Average Depreciation / Year (%) 0.00 Total Percentages 100.00 Annual Owner Hours 300 Fuel Cost Per Gallon 5.80 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) 70.00 Fuel Cost Per Hour 406.00 Fuel Cost Per Gallon 5.80 Airframe Maintenance 119.04 Engine / APU Maintenance 143.53 Total Maintenance 262.57 Crew Misc. 169.00 Total Variable Cost Per Hour 837.57 Total Fixed Cost W/O Charter 389.20 Total Hourly Cost W/O Charter 1,226.77 ANNUAL BUDGET Annual Owner Hours 300 Annual Budget 368,031.00 MONTHLY BUDGET Monthly Hours 25 Monthly Budget 30,669.25 ANNUAL VARIABLE COSTS Fuel Gallons 21,000.00 Fuel Cost 121,800.00 Maintenance 35,712.00 Engine/APU Maintenance 43,059.00 Crew Misc. 50,700.00 Total Variable Cost 251,271.00 NOTES

EADS Socata TBM 900 Turboprops BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour 119.04 Engine / APU Maintenance Per Hour 143.53 Fuel Cost based on Gallons Per Hour 406.00 Total Variable Cost Per Hour 837.57 ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 1 / 5 Baggage Capacity External / Internal (Cubic Feet) 9 / 24 Cabin Height (Feet) 4'1" Cabin Width (Feet) 4'0" Cabin Length (Feet) 10'0" Cabin Volume (Cubic Feet) 163.33 Years in Production 2014-Present Active Fleet (approximate) 20.00 Average Pre-Owned Asking Price 3,710,000.00 BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 1274 / 1466 Ferry Range (No Payload) (NM / SM) 1388 / 1597 Balance Field Length* (Take-off Distance in Feet) 3,000 Landing Distance (Feet) 3,500 Average Block Speed (KTS / MPH) 310 / 356 Normal Cruise (KTS / MPH) 300 / 345 Long Range Cruise Speed (KTS / MPH) 250 / 287 Fuel Usage (Gallons Per Hour) 70.00 Service Ceiling (Feet) 31,000 Useful Payload With Full Fuel (Lbs) 910 Maximum Take Off Weight 0 Maximum Landing Weight 0 Basic Operating Weight 0 Total Usable Fuel Weight 0

*Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and airport elevation. Data and dimensions shown may vary slightly and are subject to change.

Interior/Exterior Floorplan/Cross Section EADS Socata TBM 900

Annual Operating Cost Summary Comparison TYPE EADS Socata TBM 700C2 EADS Socata TBM 850 EADS Socata TBM 900 Owner Hours Per Year 300 300 300 Total Hours Per Year 300 300 300 Fuel Cost Per Gallon 5.80 5.80 5.80 Total Fuel Gallons 16,740.00 21,870.00 21,000.00 ANNUAL VARIABLE COSTS Fuel Cost 97,092.00 126,846.00 121,800.00 Airframe Maintenance 40,038.00 37,575.00 35,712.00 Engine & APU Maintenance 46,410.00 49,890.00 43,059.00 Crew Misc. 50,700.00 50,700.00 50,700.00 Total Variable Cost 234,240.00 265,011.00 251,271.00 ANNUAL FIXED COSTS Crew Expense 63,375.00 63,375.00 63,375.00 Crew Training 7,312.50 8,580.00 8,580.00 Hangar 19,305.00 19,305.00 19,305.00 Insurance 10,237.50 13,317.53 18,000.00 Aircraft Misc. 7,500.00 7,500.00 7,500.00 Management /Marketing Fee 0.00 0.00 0.00 Payment / Capital Cost 0.00 0.00 0.00 Average Market Depreciaton / Year 0.00 0.00 0.00 Total Cost W/O Charter 107,730.00 112,077.53 116,760.00 ANNUAL BUDGET Annual Hours 300 300 300 Annual Budget W/O Charter 341,970.00 377,088.53 368,031.00 MONTHLY BUDGET Monthly Budget W/O Charter 28,497.50 31,424.04 30,669.25 HOURLY COSTS Owner Hourly Rate W/O Charter 1,139.90 1,256.96 1,226.77

Aircraft Specifications Comparison Report TYPE EADS Socata TBM 700C2 EADS Socata TBM 850 EADS Socata TBM 900 BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour 133.46 125.25 119.04 Engine / APU Maintenance Per Hour 154.70 166.30 143.53 Fuel Cost based on Gallons Per Hour 323.64 422.82 406.00 Total Variable Cost Per Hour 780.80 883.37 837.57 ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 1 / 5 1 / 5 1 / 5 Baggage Capacity External / Internal (Cubic Feet) 5 / 30 5 / 30 9 / 24 Cabin Height (Feet) 4'1" 4'1" 4'1" Cabin Width (Feet) 4'0" 4'0" 4'0" Cabin Length (Feet) 10'0" 10'0" 10'0" Cabin Volume (Cubic Feet) 163.33 163.33 163.33 Years in Production 2003-2006 2006 - to present 2014-Present Active Fleet (approximate) 95.00 310.00 20.00 Average Pre-Owned Asking Price 1,687,000.00 2,428,000.00 3,710,000.00 BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 975 / 1122 1074 / 1236 1274 / 1466 Ferry Range (No Payload) (NM / SM) 1170 / 1346 1183 / 1362 1388 / 1597 Balance Field Length* (Take-off Distance in Feet) 3022.50 3022.50 3000.00 Landing Distance (Feet) 2,864 2,864 3,500 Average Block Speed (KTS / MPH) 282 / 325 308 / 354 310 / 356 Normal Cruise Speed (KTS / MPH) 283 / 325 308 / 355 300 / 345 Long Range Cruise Speed (KTS / MPH) 248 / 286 248 / 286 250 / 287 Fuel Usage (GPH) 55.80 72.90 70.00 Service Ceiling (Feet) 31000.00 31000.00 31000.00 Useful Payload With Full Fuel (Lbs) 638 908 910 Maximum Take Off Weight 7,394 7,394 0 Maximum Landing Weight 7,024 7,024 0 Basic Operating Weight 4,767 4,474 0 Total Usable Fuel Weight 1,840 1,862 0 *Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and airport elevation. Data and dimensions shown may vary slightly and are subject to change.

Range Map Report Model Category Radius EADS Socata TBM 700C2 Turboprops 975.00 Nm / 1122.01 Sm EADS Socata TBM 850 Turboprops 1074.45 Nm / 1236.46 Sm EADS Socata TBM 900 Turboprops 1274.00 Nm / 1466.09 Sm 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.