Scribd Logo
Upload

Welcome to Scribd!

  • 69 views

    Acc Report Seneca V

    Uploaded by

    Dumitru
    This document provides a cost analysis and summary for operating a Piper Seneca V twin-engine piston aircraft. It estimates the annual fixed costs to be $72,402 and annual variable costs to be $107,359.70, for a total annual budget of $179,761.70 based on 350 owner hours flown per year. The hourly costs to operate the aircraft are estimated at $513.60 without charter revenue and $513.60 with charter. Fuel is estimated to be the largest cost component at 31.44% of total costs.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Acc Report Seneca V

    Uploaded by

    Dumitru
    69 views7 pages
    This document provides a cost analysis and summary for operating a Piper Seneca V twin-engine piston aircraft. It estimates the annual fixed costs to be $72,402 and annual variable costs to be $107,359.70, for a total annual budget of $179,761.70 based on 350 owner hours flown per year. The hourly costs to operate the aircraft are estimated at $513.60 without charter revenue and $513.60 with charter. Fuel is estimated to be the largest cost component at 31.44% of total costs.

    Original Title

    acc_report_seneca_v

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document provides a cost analysis and summary for operating a Piper Seneca V twin-engine piston aircraft. It estimates the annual fixed costs to be $72,402 and annual variable costs to be $107,359.70, for a total annual budget of $179,761.70 based on 350 owner hours flown per year. The hourly costs to operate the aircraft are estimated at $513.60 without charter revenue and $513.60 with charter. Fuel is estimated to be the largest cost component at 31.44% of total costs.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    69 views7 pages

    Acc Report Seneca V

    Uploaded by

    Dumitru
    This document provides a cost analysis and summary for operating a Piper Seneca V twin-engine piston aircraft. It estimates the annual fixed costs to be $72,402 and annual variable costs to be $107,359.70, for a total annual budget of $179,761.70 based on 350 owner hours flown per year. The hourly costs to operate the aircraft are estimated at $513.60 without charter revenue and $513.60 with charter. Fuel is estimated to be the largest cost component at 31.44% of total costs.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    You are on page 1of 7

    Piper Seneca V Report

    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
    Piper Seneca V

    GENERAL PARAMETERS
    Min Crew / Max Passengers 1/5 Annual Owner Hours 350
    Seats Full Range (NM / SM) 443.00 / 509.80 Annual Charter Hours 0.00
    Normal Cruise Speed (KTS / MPH) 194.00 / 223.25 Fuel Cost Per Gallon $5.80
    Average Pre-Owned Price $897,000.00 Lease Rate $0.00

    PAYMENT SCHEDULE OWNER HOURLY COST ANALYSIS


    Interest Rate 0.00% Fuel Usage (Gallons / Hour ) 27.84
    Payment Period Monthly Fuel Cost Per Hour $161.47
    Term of Loan 120.00 Fuel Cost Per Gallon $5.80
    Loan $0.00 Airframe Maintenance $77.70
    Monthly Lease $0.00 Engine / APU Maintenance $62.57
    Payment Per Period $0.00 Total Maintenance $140.27
    Period Number 0.00 Crew Misc. / Part 91 $5.00
    Principal Amount $0.00 Total Variable Cost Per Hour $306.74
    Interest Amount $0.00 Total Fixed Cost W/O Charter $206.86
    Total Fixed Cost With Charter $206.86
    ANNUAL FIXED COSTS Total Hourly Cost W/O Charter $513.60
    Crew Expense $38,000.00 Total Hourly Cost with Charter $513.60
    Crew Training $6,500.00
    Hangar $12,500.00 ANNUAL BUDGET
    Insurance $10,702.00 Annual Owner Hours 350
    Aircraft Misc. $4,700.00 Annual Budget $179,761.70
    Management / Marketing Fee $0.00
    Payment / Capital Cost $0.00 MONTHLY BUDGET
    Original Aircraft Cost $0.00 Monthly Hours 29
    Annual Value Depreciation(%) 0.00 Monthly Budget $14,980.14
    Term of Ownership 0.00
    Average Depreciation / Year $0.00
    ANNUAL VARIABLE COSTS

    Total Fixed Cost W/O Charter $72,402.00 Fuel Gallons / Part 91 9,744.00

    Net Charter Contribution $0.00 Fuel Cost / Part 91 $56,515.20

    Total Fixed Cost With Charter $72,402.00 Maintenance $27,195.00


    Engine/APU Maintenance/Part 91 $21,899.50
    BUDGET BY PERCENTAGES Crew Misc. / Part 91 $1,750.00
    Fuel Cost (%) 31.44 Total Variable Cost $107,359.70
    Airframe Maintenance 15.13
    Engine / APU Maintenance (%) 12.18
    CHARTER REVENUE AND PROFIT CONTRIBUTION

    Crew Misc. / Part 91 (%) 0.97 Charter Revenue $0.00

    Crew Expense (%) 21.14 Variable Cost of Charter $0.00

    Crew Training (%) 3.62 Net Profit Contribution $0.00

    Hangar (%) 6.95


    NOTES
    Insurance (%) 5.95
    Aircraft Misc. (%) 2.61
    Management / Marketing Fee (%) 0.00
    Payment / Capital Cost (%) 0.00
    Average Depreciation / Year (%) 0.00
    Total Percentages 100.00

    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
    Piper Seneca V

    TRIP COST CALCULATOR ANNUAL OPERATIONAL COST SUMMARY


    Trip Distance (SM) 0.00 Fixed Cost $72,402.00
    Block Speed (MPH) 223.25 Variable Cost $107,359.70
    Trip Time (Hours) 0 Net Charter Profit $0.00
    Variable Cost / Hour $0.00 Net Annual Cost $179,761.70
    Total Trip Cost $0.00 Owner Hours Flown 350.00
    Total Hours Saved 0.00 Owner Cost / Hour W/O Charter $513.60
    Commercial Air & Overnight Costs $0.00 Charter Hours 0.00
    Value / Hour / Executive $0.00 Owner Cost / Hour With Charter $513.60
    Number of Executives 0.00
    All- In Savings $0.00 MONTHLY BUDGET
    Private Aircraft Expense $0.00 Revenue / Hour $0.00
    Total Costs Savings $0.00 Variable Cost / Hour $306.74
    Cost Savings Per Hour $0.00 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 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.

    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
    Twin-Engine Piston
    Piper Seneca V Aircraft

    BASIC VARIABLE COST DATA


    Variable Cost Per Hour Components
    Airframe Maintenance Per Hour 77.70
    Engine / APU Maintenance Per Hour 62.57
    Fuel Cost @ $5.80 Per Gallon based on 27.84 (Gallons Per Hour) $161.47
    Total Variable Cost Per Hour 306.74

    ADDITIONAL AIRCRAFT INFORMATION


    Minimum Crew / Maximum Passengers 1/5
    Baggage Capacity External / Internal (Cubic Feet) 15 / 17
    Cabin Height (Feet) 3'7"
    Cabin Width (Feet) 4'1"
    Cabin Length (Feet) 10'4"
    Cabin Volume (Cubic Feet) 153.50
    Years in Production 1997-to present
    Active Fleet (approximate) 0.00
    Average Pre-Owned Asking Price $897,000.00

    BASIC AIRCRAFT PERFORMANCE DATA


    Seats Full Range (NM / SM) 443 / 510
    Ferry Range (No Payload) (NM / SM) 888 / 1021
    Balance Field Length* (Take-off Distance in Feet) 1658.00
    Landing Distance (Feet) 2,633
    Average Block Speed (KTS / MPH) 194 / 223
    Normal Cruise Speed (KTS / MPH) 194 / 223
    Long Range Cruise Speed (KTS / MPH) 165 / 189
    Fuel Usage (Gallons Per Hour) 27.84
    Service Ceiling (Feet) 25000.00
    Useful Payload With Full Fuel 466

    *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 Aircraft Cost Calculator, LLC


    1341 W. Mequon Road, Suite 205, Mequon, WI 53092
    Powered by ACC: www.aircraftcostcalculator.com
    Range Map Report

    Model Category Radius

    Twin-Engine Piston
    Piper Seneca V 443.00 NM
    Aircraft

    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 Aircraft Cost Calculator, LLC


    1341 W. Mequon Road, Suite 205, Mequon, WI 53092
    Powered by ACC: www.aircraftcostcalculator.com
    Twin-Engine Piston
    Piper Seneca V Aircraft

    6%

    7%
    Fuel Cost
    31.4%
    3.6% Airframe Maintenance
    Engine / APU Maintenance
    Crew Misc. / Part 91
    Crew Expense
    Crew Training
    Hangar
    21.1%
    Insurance
    Aircraft Misc.
    Management Fee
    15.1% Payment / Capital Cost
    Average Depreciation / Year
    12.2%

    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 Piper Seneca V
    Annual Owner Hours 350
    Annual Charter Hours 0.00
    Annual Total Hours 350.00
    Fuel Cost Per Gallon $5.80
    Fuel Gallons / Part 91 9,744.00

    ANNUAL VARIABLE COSTS / PART 91


    Fuel Cost $56,515.20
    Airframe Maintenance $27,195.00
    Engine / APU Maintenance $21,899.50
    Crew Miscellaneous $1,750.00
    Total Variable Cost $107,359.70

    ANNUAL FIXED COSTS


    Crew Expense $38,000.00
    Crew Training $6,500.00
    Hangar $12,500.00
    Insurance $10,702.00
    Aircraft Miscellaneous $4,700.00
    Management $0.00
    Payment / Capital Cost $0.00
    Average Market Depreciation $0.00
    Total Fixed Cost W/O Charter $72,402.00

    CHARTER CONTRIBUTION
    Charter Revenue $0.00
    Airframe Maintenance Part 135 $27,195.00
    Engine / APU Reserve $21,899.50
    Total Variable Cost of Charter $0.00
    Net Profit Contribution $0.00
    Total Fixed Cost With Charter $72,402.00

    TOTAL COST BUDGET


    Owner Hours 350
    Annual Budget $179,761.70
    Monthly Hours 29
    Monthly Budget $14,980.14
    Hourly Cost W/O Charter $513.60
    Hourly Cost With Charter $513.60

    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

    You might also like