Annual & Hourly Cost Detail
Bell 427
GENERAL PARAMETERS
Min Crew / Max Passengers
1/5
Annual Owner Hours
400
Seats Full Range (NM / SM)
316.88 / 364.66
Fuel Cost Per Gallon
5.80
Normal Cruise Speed (KTS / MPH)
133.28 / 153.38
Average Pre-Owned Price
2,780,000.00
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour )
PAYMENT SCHEDULE
Fuel Cost Per Hour
Interest Rate
0.00%
Payment Period
Monthly
Term of Loan
120.00
Fuel Cost Per Gallon
62.10
360.18
5.80
Airframe Maintenance
543.59
Engine / APU Maintenance
176.05
Loan
0.00
Total Maintenance
719.64
Monthly Lease
0.00
Crew Misc.
169.00
Payment Per Period
0.00
Total Variable Cost Per Hour
Period Number
0.00
Total Fixed Cost W/O Charter
Principal Amount
0.00
Total Hourly Cost W/O Charter
Interest Amount
0.00
1,248.82
581.81
1,830.63
ANNUAL BUDGET
ANNUAL FIXED COSTS
Annual Owner Hours
Crew Expense
116,025.00
Crew Training
12,967.50
Hangar
4,972.50
Insurance
Aircraft Misc.
Annual Budget
400
732,253.00
MONTHLY BUDGET
91,260.00
Monthly Hours
7,500.00
Monthly Budget
33
61,021.08
Management / Marketing Fee
0.00
Payment / Capital Cost
0.00
Original Aircraft Cost
0.00
Fuel Gallons
Annual Value Depreciation(%)
0.00
Fuel Cost
144,072.00
Term of Ownership
0.00
Maintenance
217,436.00
Average Depreciation / Year
0.00
Engine/APU Maintenance
Total Fixed Cost W/O Charter
232,725.00
ANNUAL VARIABLE COSTS
Crew Misc.
Total Variable Cost
BUDGET BY PERCENTAGES
Fuel Cost (%)
19.68
Airframe Maintenance
29.69
Engine / APU Maintenance (%)
NOTES
9.62
Crew Misc. (%)
9.23
Crew Expense (%)
15.84
Crew Training (%)
1.77
Hangar (%)
0.68
Insurance (%)
*All costs are in USD.
12.46
Aircraft Misc. (%)
1.02
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
May 04, 2015 @ 02:15 PM GMT
24,840.00
70,420.00
67,600.00
499,528.00
Annual Operational Summary
Bell 427
TRIP COST CALCULATOR
ANNUAL OPERATIONAL COST SUMMARY
Trip Distance (SM)
0.00
Block Speed (Mph)
153.38
Trip Time (Hours)
0
Fixed Cost
232,725.00
Variable Cost
499,528.00
Net Annual Cost
732,253.00
Variable Cost / Hour
0.00
Owner Hours Flown
Total Trip Cost
0.00
Owner Cost / Hour W/O Charter
400.00
Total Hours Saved
0.00
Commercial Air & Overnight Costs
0.00
Value / Hour / Executive
0.00
Revenue / Hour
Number of Executives
0.00
Variable Cost / Hour
All- In Savings
0.00
Gross Profit / Charter Hour
Private Aircraft Expense
0.00
Total Costs Savings
0.00
Cost Savings Per Hour
0.00
1,830.63
MONTHLY BUDGET
0.00
1,248.82
0.00
DEPRECIATION CALCULATOR
Full Price of Aircraft
0.00
Year
1
2
3
4
5
6
7
8
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
Rate (%)
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.
*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.com
May 04, 2015 @ 02:15 PM GMT
Bell 427
Helicopters - Business
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour
543.59
Engine / APU Maintenance Per Hour
176.05
Fuel Cost based on Gallons Per Hour
360.18
1,248.82
Total Variable Cost Per Hour
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers
1/5
Baggage Capacity External / Internal (Cubic Feet)
27 / 2
Cabin Height (Feet)
4'2"
Cabin Width (Feet)
4'7"
Cabin Length (Feet)
5'9"
Cabin Volume (Cubic Feet)
112.06
Years in Production
1999 - 2010
Active Fleet (approximate)
0.00
Average Pre-Owned Asking Price
2,780,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM)
316 / 364
Ferry Range (No Payload) (NM / SM)
316 / 364
Balance Field Length* (Take-off Distance in Feet)
0
Landing Distance (Feet)
0
Average Block Speed (KTS / MPH)
133 / 153
Normal Cruise (KTS / MPH)
133 / 153
Long Range Cruise Speed (KTS / MPH)
130 / 150
Fuel Usage (Gallons Per Hour)
62.10
Service Ceiling (Feet)
20,000
Useful Payload With Full Fuel (Lbs)
483
Maximum Take Off Weight
6,350
Maximum Landing Weight
0
Basic Operating Weight
4,380
Total Usable Fuel Weight
1,329
*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.
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
May 04, 2015 @ 02:15 PM GMT
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
May 04, 2015 @ 02:15 PM GMT
Interior/Exterior Floorplan/Cross Section
Bell 427
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
May 04, 2015 @ 02:15 PM GMT
Bell 427
Helicopters - Business
30.0
22.5
Fuel Cost
Airframe Maintenance
Engine / APU Maintenance
Crew Misc.
Crew Expense
Crew Training
15.0
Hangar
Insurance
Aircraft Misc.
Management Fee
Payment / Capital Cost
Average Depreciation / Year
7.5
0.0
Percentage By Cost
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
May 04, 2015 @ 02:15 PM GMT
Single Aircraft Report
BASIC VARIABLE COST DATA
Aircraft Type
Bell 427
Annual Owner Hours
400
Annual Total Hours
400.00
Fuel Cost Per Gallon
5.80
Fuel Gallons
24,840.00
ANNUAL VARIABLE COSTS
Fuel Cost
144,072.00
Airframe Maintenance
217,436.00
Engine / APU Maintenance
70,420.00
Crew Miscellaneous
67,600.00
Total Variable Cost
499,528.00
ANNUAL FIXED COSTS
Crew Expense
116,025.00
Crew Training
12,967.50
Hangar
4,972.50
Insurance
91,260.00
Aircraft Miscellaneous
7,500.00
Management
0.00
Payment / Capital Cost
0.00
Average Market Depreciation
0.00
Total Fixed Cost W/O Charter
232,725.00
TOTAL COST BUDGET
Owner Hours
400
Annual Budget
732,253.00
Monthly Hours
33
Monthly Budget
61,021.08
Hourly Cost W/O Charter
1,830.63
*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.com
May 04, 2015 @ 02:15 PM GMT
Range Map Report
Model
Category
Helicopters Business
Bell 427
Radius
316.88 Nm / 364.66 Sm
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
May 04, 2015 @ 02:15 PM GMT
User Files
ACC
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
May 04, 2015 @ 02:15 PM GMT