Boing 717-200 Blue1 ACMI Henrik Sigurdsson Phone: 46 708 240246 HSi Consulting [email protected] Powered by ACC: www.aircraftcostcalculator.com Annual & Hourly Cost Detail Boeing 717-200 GENERAL PARAMETERS Min Crew / Max Passengers 3 / 20 Seats Full Range (Nm / Km) 2000.00 / 3704.00 Normal Cruise Speed (KTS / Kmph) 433 / 802.00 Average Pre-Owned Price 9,000,000.00 Annual Owner Hours Fuel Cost Per Liter Interest Rate 0.00% Payment Period Monthly Term of Loan Loan Monthly Lease 0.88 OWNER HOURLY COST ANALYSIS Fuel Usage (Liters / Hour ) PAYMENT SCHEDULE 1650.00 2404.00 Fuel Cost Per Hour 2,115.52 Fuel Cost Per Liter 0.88 Airframe Maintenance 630.20 0.00 Engine / APU Maintenance 748.85 0.00 Total Maintenance 100,000.00 Crew Misc. 1,379.05 169.00 Payment Per Period 0.00 Total Variable Cost Per Hour 3,663.57 Period Number 0.00 Total Fixed Cost W/O Charter 1,028.18 Principal Amount 0.00 Total Hourly Cost W/O Charter 4,691.75 Interest Amount 0.00 ANNUAL BUDGET ANNUAL FIXED COSTS Annual Owner Hours Crew Expense 165,000.00 Crew Training 102,000.00 Hangar 0.00 Insurance Aircraft Misc. Management / Marketing Fee Payment / Capital Cost Annual Budget 1650.00 7,741,390.50 MONTHLY BUDGET 207,000.00 Monthly Hours 22,500.00 Monthly Budget 138 645,115.88 0.00 1,200,000.00 ANNUAL VARIABLE COSTS Original Aircraft Cost 0.00 Fuel Liters 3,966,600.00 Annual Value Depreciation(%) 0.00 Fuel Cost 3,490,608.00 Term of Ownership 0.00 Maintenance 1,039,830.00 Average Depreciation / Year 0.00 Engine/APU Maintenance 1,235,602.50 Total Fixed Cost W/O Charter 1,696,500.00 Crew Misc. Total Variable Cost BUDGET BY PERCENTAGES Fuel Cost (%) 45.09 Airframe Maintenance 13.43 Engine / APU Maintenance (%) 15.96 Crew Misc. (%) 3.60 Crew Expense (%) 2.13 Crew Training (%) 1.32 Hangar (%) 0.00 Insurance (%) 2.67 Aircraft Misc. (%) 0.29 Management / Marketing Fee (%) Payment / Capital Cost (%) *All costs are in USD. 0.00 15.50 Average Depreciation / Year (%) Total Percentages NOTES 0.00 100.00 Henrik Sigurdsson Phone: 46 708 240246 HSi Consulting [email protected] Powered by ACC: www.aircraftcostcalculator.com 278,850.00 6,044,890.50 Boeing 717-200 Commercial Aircraft 15.5% Fuel Cost Airframe Maintenance Engine / APU Maintenance 45.1% 3.6% Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. 16% Management Fee Payment / Capital Cost Average Depreciation / Year 13.4% Henrik Sigurdsson Phone: 46 708 240246 HSi Consulting [email protected] Powered by ACC: www.aircraftcostcalculator.com Boeing 717-200 Commercial Aircraft 60 45 Fuel Cost Airframe Maintenance Engine / APU Maintenance Crew Misc. Crew Expense Crew Training 30 Hangar Insurance Aircraft Misc. Management Fee Payment / Capital Cost Average Depreciation / Year 15 0 Percentage By Cost Henrik Sigurdsson Phone: 46 708 240246 HSi Consulting [email protected] Powered by ACC: www.aircraftcostcalculator.com Single Aircraft Report BASIC VARIABLE COST DATA Aircraft Type Boeing 717-200 Annual Owner Hours 1650.00 Annual Total Hours 1650.00 Fuel Cost Per Liter 0.88 Fuel Liters 3,966,600.00 ANNUAL VARIABLE COSTS Fuel Cost 3,490,608.00 Airframe Maintenance 1,039,830.00 Engine / APU Maintenance 1,235,602.50 Crew Miscellaneous 278,850.00 Total Variable Cost 6,044,890.50 ANNUAL FIXED COSTS Crew Expense 165,000.00 Crew Training 102,000.00 Hangar 0.00 Insurance 207,000.00 Aircraft Miscellaneous 22,500.00 Management 0.00 Payment / Capital Cost 1,200,000.00 Average Market Depreciation 0.00 Total Fixed Cost W/O Charter 1,696,500.00 TOTAL COST BUDGET Owner Hours 1650.00 Annual Budget 7,741,390.50 Monthly Hours 138 Monthly Budget 645,115.88 Hourly Cost W/O Charter 4,691.75 *All costs are in USD. Henrik Sigurdsson Phone: 46 708 240246 HSi Consulting [email protected] Powered by ACC: www.aircraftcostcalculator.com Annual Operating Cost Summary Comparison TYPE Boeing 717-200 Owner Hours Per Year 1650 Total Hours Per Year 1650 Fuel Cost Per Liter 0.88 Total Fuel Liters 3,966,600.00 ANNUAL VARIABLE COSTS Fuel Cost 3,490,608.00 Airframe Maintenance 1,039,830.00 Engine & APU Maintenance 1,235,602.50 Crew Misc. 278,850.00 Total Variable Cost 6,044,890.50 ANNUAL FIXED COSTS Crew Expense 165,000.00 Crew Training 102,000.00 Hangar 0.00 Insurance 207,000.00 Aircraft Misc. 22,500.00 Management /Marketing Fee 0.00 Payment / Capital Cost 1,200,000.00 Average Market Depreciaton / Year Total Cost W/O Charter 0.00 1,696,500.00 ANNUAL BUDGET Annual Hours 1650.00 Annual Budget W/O Charter 7,741,390.50 MONTHLY BUDGET Monthly Budget W/O Charter 645,115.88 HOURLY COSTS Owner Hourly Rate W/O Charter *All costs are in USD. Henrik Sigurdsson Phone: 46 708 240246 HSi Consulting [email protected] Powered by ACC: www.aircraftcostcalculator.com 4,691.75 Aircraft Specifications Comparison Report TYPE Boeing 717-200 BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour 630.20 Engine / APU Maintenance Per Hour 748.85 Fuel Cost based on Liters Per Hour 2,115.52 Total Variable Cost Per Hour 3,663.57 ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 3 / 20 Baggage Capacity External / Internal (Cubic Meters) 3 / 57 Cabin Height (Meter) 2.00 Cabin Width (Meter) 3.00 Cabin Length (Meter) 23.00 Cabin Volume (Cubic Meters) Years in Production 130.00 1971-2006 Active Fleet (approximate) 0.00 Average Pre-Owned Asking Price 9,000,000.00 BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (Nm / Km) 2000 / 3704 Ferry Range (No Payload) (Nm / Km) 2300 / 4260 Balance Field Length* (Take-off Distance in Meter) Landing Distance (Meter) 1478.00 1,585 Average Block Speed (Kts / Kmph) 435 / 806 Normal Cruise Speed (Kts / Kmph) 433 / 802 Long Range Cruise Speed (Kts / Kmph) 420 / 778 Fuel Usage (LPH) 2,404.00 Service Ceiling (Meter) 11278.00 Useful Payload With Full Fuel (Kg) 7,439 *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. *All costs are in USD. Henrik Sigurdsson Phone: 46 708 240246 HSi Consulting [email protected] Powered by ACC: www.aircraftcostcalculator.com Range Map Report Model Boeing 717-200 Category Radius Commercial Aircraft 2000.00 Nm / 3704.00 KM Map data ©2014 Google, 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. Henrik Sigurdsson Phone: 46 708 240246 HSi Consulting [email protected] Powered by ACC: www.aircraftcostcalculator.com
© Copyright 2024 ExpyDoc
