Scribd Logo
Upload

Welcome to Scribd!

  • Airplane Cost Calculator Hourly Cost: Engine Time Prop Time Airplane $154,000.00

    Uploaded by

    hooter1989
    11 views3 pages
    This document is an airplane cost calculator that provides input fields and calculations for the annual costs of owning and operating different airplane models. It calculates figures like the purchase price and loan details for three aircraft - a Mooney, Bonanza, and Cessna. It also estimates costs for insurance, maintenance reserves, fuel usage, and hourly and cross-country flight costs for each plane. The document is protected with a password to view all cells and calculations.

    Original Description:

    Original Title

    Airplane Cost Calculatort

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document is an airplane cost calculator that provides input fields and calculations for the annual costs of owning and operating different airplane models. It calculates figures like the purchase price and loan details for three aircraft - a Mooney, Bonanza, and Cessna. It also estimates costs for insurance, maintenance reserves, fuel usage, and hourly and cross-country flight costs for each plane. The document is protected with a password to view all cells and calculations.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    11 views3 pages

    Airplane Cost Calculator Hourly Cost: Engine Time Prop Time Airplane $154,000.00

    Uploaded by

    hooter1989
    This document is an airplane cost calculator that provides input fields and calculations for the annual costs of owning and operating different airplane models. It calculates figures like the purchase price and loan details for three aircraft - a Mooney, Bonanza, and Cessna. It also estimates costs for insurance, maintenance reserves, fuel usage, and hourly and cross-country flight costs for each plane. The document is protected with a password to view all cells and calculations.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    HO

    AIRPLANE COST CALCULATOR


    YELLOW CELLS = INPUT

    ANNUAL
    PRE-INSPECTION
    HANGER
    LAWYER 4 AGREEMENT

    TITLE SEARCH

    PASSWORD TO UNPROTECT SHEET: hooter

    $3,000.00
    $600.00
    $209.00
    $203.00

    FERRY COSTS
    $350.00 AIRLINE 1WAY
    $60.00
    HOTEL
    $60.00
    RENTAL CAR

    $75.00

    $60.00

    FOOD

    ANNUAL INSURANCE
    AIRPLANE
    SALES TAX
    PERCENT DOWN
    INTEREST RATE
    LOAN TERM IN YRS
    LOAN CLOSING COST
    OWNERS
    AIRPLANE COST
    TAX

    $3,322.00
    $154,000.00
    8.50%
    15.00%
    6.75%
    20
    $500.00
    2
    $77,000.00
    $6,545.00

    $4.80
    8.0
    11.0
    $422.40
    $976.20

    100LL $/GA
    FLT TIME HRS
    GPH
    TOTAL FUEL $
    SUM

    3
    $51,333.33
    $4,363.33

    4
    $38,500.00
    $3,272.50

    COST + TAX

    $83,545.00

    $55,696.67

    $41,772.50

    DOWN PAYMENT
    CLOSING
    FINANCE AMOUNT

    -$12,531.75
    $500.00
    $71,513.25

    -$8,354.50
    $500.00
    $47,842.17

    -$6,265.88
    $500.00
    $36,006.63

    LOAN PAYMENT
    ANNUAL / 12
    HANGAR
    INSURANCE /MO
    MONTHLY SUM

    $543.76
    $125.00
    $104.50
    $138.42
    $911.68

    $363.77
    $83.33
    $69.67
    $92.28
    $609.05

    $273.78
    $62.50
    $52.25
    $76.13
    $464.66

    DOWN PAYMENT
    FERRY COST
    PREINSPECTION

    $12,531.75
    $488.10
    $300.00
    $101.50
    $37.50
    $13,458.85

    $8,354.50
    $325.40
    $200.00
    $67.67
    $25.00
    $8,972.57

    $6,265.88
    $244.05
    $150.00
    $50.75
    $18.75
    $6,729.43

    LAWYER 4 AGREEMENT

    TITLE SEARCH
    START UP COST

    ENGINE OVERHAUL
    PROP OVERHAUL

    TBO

    ENGINE TIME
    PROP TIME
    OVERHAUL RESERVE
    OTHER MX RESERVE

    GPH, 10K, STD


    PROP RPM
    HRLY FUEL COST
    KTAS
    TOTAL

    XC
    LEG DISTANCE HERE
    WIND (HW OUT, TW BACK)
    LEG TIME OUT
    LEG TIME BACK
    TOTAL TIME
    COST

    AVEMCO ANNUA

    1 MILLION PER ACCIDENT, 1


    AIRPLANE COST
    MAX PER PERSON
    4 SEAT
    6 SEAT

    HOURLY COST
    FRESH ENGINE MOONEY
    ECON CRUISE

    MOONEY ECON
    CRUISE

    A36 AT BEST
    ECONOMY

    BONANZA A36
    BEST CRUISE

    $30,000.00
    $2,000.00
    2000

    $30,000.00
    $2,000.00
    2000

    $30,000.00
    $2,000.00
    1700

    $30,000.00
    $2,000.00
    1700

    15
    15

    1000
    1000

    330
    290

    650
    650

    $16.12
    $15.00
    9.4
    2600
    $45.12
    157
    $76.24

    $32.00
    $15.00
    9.4
    2600
    $45.12
    157
    $92.12

    $23.32
    $15.00
    11.0
    2300
    $52.80
    157
    $91.12

    $30.48
    $15.00
    14.5
    2500
    $69.60
    171
    $115.08

    120$/HR WET
    Cessna 120KTAS
    + INSURANCE
    /HRS

    XC TRIP COST

    LEG DISTANCE HERE


    ND (HW OUT, TW BACK)
    6.4
    6.4
    12.7
    $971.22

    1000
    0
    6.4
    6.4
    12.7
    $1,173.50

    HRS FLOW / YR

    6.4
    6.4
    12.7
    $1,160.72

    5.8
    5.8
    11.7
    $1,345.92

    AVEMCO ANNUAL INSURANCE FOR 2 OR 3

    100
    8.3
    8.3
    16.7
    $2,012.15

    RENTERS
    INSURANCE

    1 MILLION PER ACCIDENT, 100K OR 300K PER PERSON, +10% FOR 4


    $130,000.00
    $16,000.00
    1MIL
    $100,000.00
    $300,000.00
    $100,000.00
    $300,000.00 100K PER
    $2,241.00
    $2,534.00
    100K HULL
    $2,805.00
    $3,268.00
    $3,322.00
    $3,785.00 $1,215.00

    You might also like