Documente Academic
Documente Profesional
Documente Cultură
Chris Doerr
Phone:262-649-2919
GENERAL PARAMETERS
Min Crew / Max Passengers
2/9
450
2554.50 / 2939.67
5.80
447.53 / 515.01
8,528,000.00
PAYMENT SCHEDULE
Interest Rate
0.00%
Payment Period
Monthly
Term of Loan
120.00
253.00
1,467.40
5.80
Airframe Maintenance
278.11
497.25
Loan
0.00
Total Maintenance
775.36
Monthly Lease
0.00
Crew Misc.
270.00
0.00
Period Number
0.00
Principal Amount
0.00
Interest Amount
0.00
2,512.76
756.28
3,269.04
ANNUAL BUDGET
ANNUAL FIXED COSTS
Crew Expense
187,200.00
Crew Training
48,750.00
Hangar
53,332.50
Insurance
26,043.23
Monthly Hours
Aircraft Misc.
25,000.00
Monthly Budget
0.00
0.00
Annual Budget
450
1,471,067.73
MONTHLY BUDGET
38
122,588.98
113,850.00
0.00
Fuel Cost
660,330.00
Term of Ownership
0.00
Maintenance
125,149.50
0.00
Engine/APU Maintenance
223,762.50
9,000,000.00
340,325.73
Crew Misc.
Total Variable Cost
BUDGET BY PERCENTAGES
Fuel Cost (%)
44.89
Airframe Maintenance
NOTES
8.51
15.21
8.26
12.73
3.31
Hangar (%)
3.63
Insurance (%)
1.77
1.70
0.00
0.00
0.00
Total Percentages
100.00
Chris Doerr
Phone:262-649-2919
121,500.00
1,130,742.00
0.00
515.01
Fixed Cost
340,325.73
Variable Cost
1,130,742.00
1,471,067.73
0.00
0.00
450.00
0.00
0.00
0.00
Revenue / Hour
Number of Executives
0.00
All- In Savings
0.00
0.00
0.00
0.00
3,269.04
MONTHLY BUDGET
0.00
2,512.76
0.00
DEPRECIATION CALCULATOR
Full Price of
Aircraft
9,000,000.00
Year
14.29
24.49
17.49
12.49
8.93
8.92
8.93
4.46
Depreciation
803,700.00
802,800.00
803,700.00
401,400.00
Depreciation
Value
401,400.00
0.00
Cumulative
Depreciation
Rate (%)
Adjusted Cost /
Hour
1,143.20
1,959.20
1,399.20
999.20
714.40
713.60
714.40
356.80
The schedule above reflects commonly used aircraft tax depreciation rates. These may or may not be applicable to your individual
situation. The adjusted cost per hour is based on a 40% tax rate. However, we would advise you to consult with a tax professional familiar
with aircraft depreciation guidelines and how they relate to your own business circumstances.
*All costs are in USD.
Chris Doerr
Phone:262-649-2919
278.11
497.25
1,467.40
2,512.76
2/9
100 / 35
5'8"
5'6"
25'3"
786.96
Years in Production
2004 - to present
350.00
8,528,000.00
2554 / 2940
2934 / 3377
3714.75
2,953
447 / 515
448 / 515
378 / 435
253.00
47000.00
1,148
30,300
27,100
17,696
10,942
*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.
Chris Doerr
Phone:262-649-2919
Chris Doerr
Phone:262-649-2919
3.6%
3.3%
Fuel Cost
12.7%
Airframe Maintenance
Engine / APU Maintenance
44.9%
Crew Misc.
Crew Expense
Crew Training
8.3%
Hangar
Insurance
Aircraft Misc.
Management Fee
15.2%
Chris Doerr
Phone:262-649-2919
450
450.00
5.80
Fuel Gallons
113,850.00
660,330.00
Airframe Maintenance
125,149.50
223,762.50
Crew Miscellaneous
121,500.00
1,130,742.00
187,200.00
Crew Training
48,750.00
Hangar
53,332.50
Insurance
26,043.23
Aircraft Miscellaneous
25,000.00
Management
0.00
0.00
0.00
340,325.73
450
Annual Budget
1,471,067.73
Monthly Hours
38
Monthly Budget
122,588.98
3,269.04
Chris Doerr
Phone:262-649-2919
Category
Radius
2554.50 Nm / 2939.67 Sm
Mapdata2014Google,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.
Chris Doerr
Phone:262-649-2919