Annual & Hourly Cost Detail - Aircraft Ownership Costs · PDF fileAnnual & Hourly Cost Detail...

Annual & Hourly Cost Detail

Pilatus PC-12 NG

Min Crew / Max Passengers 1 / 7

Seats Full Range (NM / SM) 1276.28 / 1468.72

Normal Cruise Speed (KTS / MPH) 261.30 / 300.70

Average Pre-Owned Price 3,609,000.00

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 10,920.00

Hangar 33,442.50

Insurance 21,766.88

Aircraft Misc. 7,500.00

Management / Marketing Fee 0.00

Payment / Capital Cost 0.00

Original Aircraft Cost 3,600,000.00

Annual Value Depreciation(%) 0.00

Term of Ownership 0.00

Average Depreciation / Year 0.00

Total Fixed Cost W/O Charter 137,004.38

BUDGET BY PERCENTAGES

Fuel Cost (%) 33.15

Airframe Maintenance 11.92

Engine / APU Maintenance (%) 13.28

Crew Misc. (%) 13.76

Crew Expense (%) 12.90

Crew Training (%) 2.22

Hangar (%) 6.81

Insurance (%) 4.43

Aircraft Misc. (%) 1.53

Management / Marketing Fee (%) 0.00

Payment / Capital Cost (%) 0.00

Average Depreciation / Year (%) 0.00

Total Percentages 100.00

GENERAL PARAMETERS

Annual Owner Hours 400

Fuel Cost Per Gallon 5.80

OWNER HOURLY COST ANALYSIS

Fuel Usage (Gallons / Hour ) 70.20

Fuel Cost Per Hour 407.16



Engine / APU Maintenance 163.09

Total Maintenance 309.55

Crew Misc. 169.00

Total Variable Cost Per Hour 885.71

Total Fixed Cost W/O Charter 342.51

Total Hourly Cost W/O Charter 1,228.22

ANNUAL BUDGET


Annual Budget 491,288.38

MONTHLY BUDGET

Monthly Hours 33

Monthly Budget 40,940.70

ANNUAL VARIABLE COSTS

Fuel Gallons 28,080.00

Fuel Cost 162,864.00

Maintenance 58,584.00

Engine/APU Maintenance 65,236.00

Crew Misc. 67,600.00

Total Variable Cost 354,284.00

NOTES

*All costs are in USD.

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC 1341 W. Mequon Road, Suite 205, Mequon, WI 53092

Powered by ACC: www.aircraftcostcalculator.comApril 22, 2015 @ 04:41 PM GMT

http://www.aircraftcostcalculator.com/

Pilatus PC-12 NG Turboprops

BASIC VARIABLE COST DATAVariable Cost Per Hour Components

Airframe Maintenance Per Hour 146.46

Engine / APU Maintenance Per Hour 163.09

Fuel Cost based on Gallons Per Hour 407.16


ADDITIONAL AIRCRAFT INFORMATIONMinimum Crew / Maximum Passengers 1 / 7

Baggage Capacity External / Internal (Cubic Feet) 0 / 40

Cabin Height (Feet) 4'10"

Cabin Width (Feet) 5'0"

Cabin Length (Feet) 16'11"

Cabin Volume (Cubic Feet) 408.82

Years in Production 2008 - to present

Active Fleet (approximate) 372.00

Average Pre-Owned Asking Price 3,609,000.00

BASIC AIRCRAFT PERFORMANCE DATASeats Full Range (NM / SM) 1276 / 1468

Ferry Range (No Payload) (NM / SM) 1594 / 1834

Balance Field Length* (Take-off Distance in Feet) 2,389

Landing Distance (Feet) 2,126

Average Block Speed (KTS / MPH) 261 / 300

Normal Cruise (KTS / MPH) 261 / 300

Long Range Cruise Speed (KTS / MPH) 203 / 234

Fuel Usage (Gallons Per Hour) 70.20

Service Ceiling (Feet) 30,000

Useful Payload With Full Fuel (Lbs) 984

Maximum Take Off Weight 10,450

Maximum Landing Weight 9,921

Basic Operating Weight 6,612

Total Usable Fuel Weight 2,636

*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

Pilatus PC-12 NG




Annual & Hourly Cost Detail

Pilatus PC-12

Min Crew / Max Passengers 1 / 7

Seats Full Range (NM / SM) 1306.50 / 1503.49

Normal Cruise Speed (KTS / MPH) 254.48 / 292.85

Average Pre-Owned Price 2,300,000.00

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 33,442.50

Insurance 9,886.50

Aircraft Misc. 7,500.00

Management / Marketing Fee 0.00

Payment / Capital Cost 0.00

Original Aircraft Cost 2,300,000.00

Annual Value Depreciation(%) 0.00

Term of Ownership 0.00

Average Depreciation / Year 0.00

Total Fixed Cost W/O Charter 121,516.50

BUDGET BY PERCENTAGES

Fuel Cost (%) 30.77


Engine / APU Maintenance (%) 14.06

Crew Misc. (%) 14.03

Crew Expense (%) 13.16

Crew Training (%) 1.52

Hangar (%) 6.94

Insurance (%) 2.05

Aircraft Misc. (%) 1.56

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 ) 63.90

Fuel Cost Per Hour 370.62



Engine / APU Maintenance 169.37

Total Maintenance 360.88

Crew Misc. 169.00


Total Fixed Cost W/O Charter 303.79

Total Hourly Cost W/O Charter 1,204.29

ANNUAL BUDGET


Annual Budget 481,716.50

MONTHLY BUDGET

Monthly Hours 33

Monthly Budget 40,143.04


Fuel Gallons 25,560.00

Fuel Cost 148,248.00

Maintenance 76,604.00

Engine/APU Maintenance 67,748.00

Crew Misc. 67,600.00

Total Variable Cost 360,200.00

NOTES





Pilatus PC-12 Turboprops

BASIC VARIABLE COST DATAVariable Cost Per Hour Components

Airframe Maintenance Per Hour 191.51

Engine / APU Maintenance Per Hour 169.37

Fuel Cost based on Gallons Per Hour 370.62


ADDITIONAL AIRCRAFT INFORMATIONMinimum Crew / Maximum Passengers 1 / 7

Baggage Capacity External / Internal (Cubic Feet) 0 / 34

Cabin Height (Feet) 4'9"

Cabin Width (Feet) 5'0"

Cabin Length (Feet) 16'11"

Cabin Volume (Cubic Feet) 401.77

Years in Production 1995 - 2008

Active Fleet (approximate) 790.00

Average Pre-Owned Asking Price 2,300,000.00

BASIC AIRCRAFT PERFORMANCE DATASeats Full Range (NM / SM) 1306 / 1503

Ferry Range (No Payload) (NM / SM) 1618 / 1862

Balance Field Length* (Take-off Distance in Feet) 2,389

Landing Distance (Feet) 2,126

Average Block Speed (KTS / MPH) 254 / 292

Normal Cruise (KTS / MPH) 254 / 292

Long Range Cruise Speed (KTS / MPH) 203 / 234

Fuel Usage (Gallons Per Hour) 63.90

Service Ceiling (Feet) 30,000

Useful Payload With Full Fuel (Lbs) 1,195

Maximum Take Off Weight 10,450

Maximum Landing Weight 9,920

Basic Operating Weight 6,401

Total Usable Fuel Weight 2,636

*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

Pilatus PC-12




Annual Operating Cost Summary Comparison

TYPE Pilatus PC-12 NG Pilatus PC-12

Owner Hours Per Year 400 400

Total Hours Per Year 400 400

Fuel Cost Per Gallon 5.80 5.80

Total Fuel Gallons 28,080.00 25,560.00


Fuel Cost 162,864.00 148,248.00

Airframe Maintenance 58,584.00 76,604.00

Engine & APU Maintenance 65,236.00 67,748.00

Crew Misc. 67,600.00 67,600.00

Total Variable Cost 354,284.00 360,200.00

ANNUAL FIXED COSTS

Crew Expense 63,375.00 63,375.00

Crew Training 10,920.00 7,312.50

Hangar 33,442.50 33,442.50

Insurance 21,766.88 9,886.50

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 137,004.38 121,516.50

ANNUAL BUDGET

Annual Hours 400 400

Annual Budget W/O Charter 491,288.38 481,716.50

MONTHLY BUDGET

Monthly Budget W/O Charter 40,940.70 40,143.04

HOURLY COSTS

Owner Hourly Rate W/O Charter 1,228.22 1,204.29





Aircraft Specifications Comparison Report

TYPE Pilatus PC-12 NG Pilatus PC-12

BASIC VARIABLE COST DATA

Variable Cost Per Hour Components

Airframe Maintenance Per Hour 146.46 191.51

Engine / APU Maintenance Per Hour 163.09 169.37

Fuel Cost based on Gallons Per Hour 407.16 370.62

Total Variable Cost Per Hour 885.71 900.50

ADDITIONAL AIRCRAFT INFORMATION

Minimum Crew / Maximum Passengers 1 / 7 1 / 7

Baggage Capacity External / Internal (Cubic Feet) 0 / 40 0 / 34

Cabin Height (Feet) 4'10" 4'9"

Cabin Width (Feet) 5'0" 5'0"

Cabin Length (Feet) 16'11" 16'11"

Cabin Volume (Cubic Feet) 408.82 401.77

Years in Production 2008 - to present 1995 - 2008

Active Fleet (approximate) 372.00 790.00

Average Pre-Owned Asking Price 3,609,000.00 2,300,000.00

BASIC AIRCRAFT PERFORMANCE DATA

Seats Full Range (NM / SM) 1276 / 1469 1306 / 1503

Ferry Range (No Payload) (NM / SM) 1594 / 1834 1618 / 1862

Balance Field Length* (Take-off Distance in Feet) 2388.75 2388.75

Landing Distance (Feet) 2,126 2,126

Average Block Speed (KTS / MPH) 261 / 300 254 / 292

Normal Cruise Speed (KTS / MPH) 261 / 301 254 / 293

Long Range Cruise Speed (KTS / MPH) 203 / 234 203 / 234

Fuel Usage (GPH) 70.20 63.90

Service Ceiling (Feet) 30000.00 30000.00

Useful Payload With Full Fuel (Lbs) 984 1,195

Maximum Take Off Weight 10,450 10,450

Maximum Landing Weight 9,921 9,920

Basic Operating Weight 6,612 6,401

Total Usable Fuel Weight 2,636 2,636

*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.





0DS�GDWD��*RRJOH��,1(*, Terms of Use

Note: For Jets & Turboprops "Seats Full Range" represents the maximum IFR range of the aircraft at Long Range Cruise with allpassenger seats occupied. ACC assumes NBAA IFR alternate fuel reserve calculation for a 200 nautical mile alternate. Does notinclude winds aloft or any other weather related obstacles.

Range Map Report

Model Category Radius

Pilatus PC-12 NG Turboprops 1276.28 Nm / 1468.72 Sm

Pilatus PC-12 Turboprops 1306.50 Nm / 1503.49 Sm



https://maps.google.com/maps?ll=43.068888,-88.769531&z=3&t=m&hl=en-US&gl=US&mapclient=apiv3

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


User Files

ACC



Annual & Hourly Cost Detail - Aircraft Ownership Costs · PDF fileAnnual & Hourly Cost Detail...

Documents

Transcript of Annual & Hourly Cost Detail - Aircraft Ownership Costs · PDF fileAnnual & Hourly Cost Detail...