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