King Air B200GT Analysis


Based on 300 Owner Hours & 250 Charter Hours


This does not include loan or residual value calculations. Using ACC we can easily put in these calculations.

report image

Annual & Hourly Cost Detail

Beechcraft King Air B200GT

 

Min Crew / Max Passengers 1 / 8
Seats Full Range (NM / SM) 979.00 / 1127.00
Normal Cruise Speed (KTS / MPH) 285.83 / 328.25
Average Pre-Owned Price $4,800,000.00

Payment Schedule

Interest Rate 0.00%
Payment Period Monthly
Term of Loan 120.00
Loan $1,000,000.00
Monthly Lease $0.00
Payment Per Period $8,333.33
Period Number 0.00
Principal Amount $8,333.33
Interest Amount $0.00

ANNUAL FIXED COSTS

Crew Expense $110,000.00
Crew Training $27,720.00
Hangar $27,500.00
Insurance $16,000.00
Aircraft Misc. $7,500.00
Management / Marketing Fee $0.00
Payment / Capital Cost $100,000.00
Original Aircraft Cost $1,000,000.00
Annual Value Depreciation(%) 0.00
Term of Ownership 0.00
Average Depreciation / Year $0.00
Total Fixed Cost W/O Charter $288,720.00
Net Charter Contribution $97,279.50
Total Fixed Cost With Charter $191,440.50

BUDGET BY PERCENTAGES

Fuel Cost (%) 30.79
Airframe Maintenance 10.04
Engine / APU Maintenance (%) 7.56
Crew Misc. / Part 91 (%) 7.71
Crew Expense (%) 16.73
Crew Training (%) 4.21
Hangar (%) 4.18
Insurance (%) 2.43
Aircraft Misc. (%) 1.14
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 15.20
Average Depreciation / Year (%) 0.00
Total Percentages 100.00

GENERAL PARAMETERS

Annual Owner Hours 300
Annual Charter Hours 250
Fuel Cost Per Gallon $5.80
Charter Rate $1,450.00

OWNER HOURLY COST ANALYSIS

Fuel Usage (Gallons / Hour ) 116.39
Fuel Cost Per Hour $675.06
Fuel Cost Per Gallon $5.80
Airframe Maintenance $220.06
Engine / APU Maintenance $165.76
Total Maintenance $385.82
Crew Misc. / Part 91 $169.00
Total Variable Cost Per Hour $1,229.88
Total Fixed Cost W/O Charter $962.40
Total Fixed Cost With Charter $638.14
Total Hourly Cost W/O Charter $2,192.28
Total Hourly Cost with Charter $1,868.02

ANNUAL BUDGET

Annual Owner Hours 300
Annual Budget $657,684.60

MONTHLY BUDGET

Monthly Hours 25
Monthly Budget $54,807.05

ANNUAL VARIABLE COSTS

Fuel Gallons / Part 91 34,917.00
Fuel Cost / Part 91 $202,518.60
Maintenance $66,018.00
Engine/APU Maintenance/Part 91 $49,728.00
Crew Misc. / Part 91 $50,700.00
Total Variable Cost $368,964.60

CHARTER REVENUE AND PROFIT CONTRIBUTION

Charter Revenue $362,500.00
Variable Cost of Charter $265,220.50
Net Profit Contribution $97,279.50

NOTES


Powered by ACC: www.aircraftcostcalculator.com
























































Annual Operational Summary

Beechcraft King Air B200GT

TRIP COST CALCULATOR

Trip Distance (SM) 0.00
Block Speed (MPH) 301.92
Trip Time (Hours) 0
Variable Cost / Hour $0.00
Total Trip Cost $0.00
Total Hours Saved 0.00
Commercial Air & Overnight Costs $0.00
Value / Hour / Executive $0.00
Number of Executives 0.00
All- In Savings $0.00
Private Aircraft Expense $0.00
Total Costs Savings $0.00
Cost Savings Per Hour $0.00

ANNUAL OPERATIONAL COST SUMMARY

Fixed Cost $288,720.00
Variable Cost $368,964.60
Net Charter Profit $97,279.50
Net Annual Cost $560,405.10
Owner Hours Flown 300.00
Owner Cost / Hour W/O Charter $2,192.28
Charter Hours 250.00
Owner Cost / Hour With Charter $1,868.02

MONTHLY BUDGET

Revenue / Hour $1,450.00
Variable Cost / Hour $1,229.88
Gross Profit / Charter Hour $389.12

DEPRECIATION CALCULATOR

Full Price of Aircraft $1,000,000.00
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 142,900.00 244,900.00 174,900.00 124,900.00 89,300.00 89,200.00 89,300.00 44,600.00
Depreciation Value 857,100.00 612,200.00 437,300.00 312,400.00 223,100.00 133,900.00 44,600.00 0.00
Cumulative Depreciation 142,900.00 387,800.00 562,700.00 687,600.00 776,900.00 866,100.00 955,400.00 1,000,000.00
Adjusted Cost / Hour 103.93 178.11 127.20 90.84 64.95 64.87 64.95 32.44

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.



Powered by ACC: www.aircraftcostcalculator.com
Beechcraft King Air B200GT Turboprops

BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 220.06
Engine / APU Maintenance Per Hour 165.76
Fuel Cost @ $5.80 Per Gallon based on 116.39 (Gallons Per Hour) $675.06
Total Variable Cost Per Hour 1,229.88
   

ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 1 / 8
Baggage Capacity External / Internal (Cubic Feet) 0 / 54
Cabin Height (Feet) 4'6"
Cabin Width (Feet) 4'6"
Cabin Length (Feet) 16'8"
Cabin Volume (Cubic Feet) 338.00
Years in Production 2008 - 2011
Active Fleet (approximate) 117.00
Average Pre-Owned Asking Price $4,800,000.00
   

BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 979 / 1127
Ferry Range (No Payload) (NM / SM) 1683 / 1937
Balance Field Length* (Take-off Distance in Feet) 5353.00
Landing Distance (Feet) 4,495
Average Block Speed (KTS / MPH) 262 / 301
Normal Cruise Speed (KTS / MPH) 286 / 328
Long Range Cruise Speed (KTS / MPH) 228 / 262
Fuel Usage (Gallons Per Hour) 116.39
Service Ceiling (Feet) 35000.00
Useful Payload With Full Fuel 187
*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.


Powered by ACC: www.aircraftcostcalculator.com

Beechcraft King Air B200GT Turboprops


Powered by ACC: www.aircraftcostcalculator.com

Single Aircraft Report


BASIC VARIABLE COST DATA
Aircraft Type Beechcraft King Air B200GT
Annual Owner Hours 300
Annual Charter Hours 250
Annual Total Hours 550
Fuel Cost Per Gallon $5.80
Fuel Gallons / Part 91 34,917.00
   

ANNUAL VARIABLE COSTS / PART 91
Fuel Cost $202,518.60
Airframe Maintenance $66,018.00
Engine / APU Maintenance $49,728.00
Crew Miscellaneous $50,700.00
Total Variable Cost $368,964.60
   

ANNUAL FIXED COSTS
Crew Expense $110,000.00
Crew Training $27,720.00
Hangar $27,500.00
Insurance $16,000.00
Aircraft Miscellaneous $7,500.00
Management $0.00
Payment / Capital Cost $100,000.00
Average Market Depreciation $0.00
Total Fixed Cost W/O Charter $288,720.00
   

CHARTER CONTRIBUTION
Charter Revenue $362,500.00
Airframe Maintenance Part 135 $66,018.00
Engine / APU Reserve $49,728.00
Total Variable Cost of Charter $265,220.50
Net Profit Contribution $97,279.50
Total Fixed Cost With Charter $191,440.50
   

TOTAL COST BUDGET
Owner Hours 300
Annual Budget $657,684.60
Monthly Hours 25
Monthly Budget $54,807.05
Hourly Cost W/O Charter $2,192.28
Hourly Cost With Charter $1,868.02


Powered by ACC: www.aircraftcostcalculator.com