Global Jet Sales
Transcription
Global Jet Sales
Global Jet Sales Aircraft Sales and Acquisitions ~ Over 45 Years of Excellence FLORIDA 111 Second Ave NE, Ste 103 St. Petersburg, FL 33701 Office: +1 727 864 9443 [email protected] Pat Janas / Alexander Janas Garrett Burke / Dave Linnemeier VIRGINIA 12 Culpeper St Warrenton, VA 20186 Office: +1 540 351 0008 Mobile: +1 540 229 4653 [email protected] Townsend Lunsford Asian Partner Ste 802A, Level 8, Liberty Square Bldg 287 Silom Road, Bangkok, 10500 THAILAND Mobile: +66 8 1735 1500 ~ [email protected] Trevor Merszei 2000 BeechJet 400A s/n RK-298 •JSSI Tip-to-Tail •Freon Air Conditioning •Next D Insp Due @ 7346 hr Global Jet Sales - United States JetSearch.com ~ [email protected] OrientSKYs - Asia OrientSkys.com ~ [email protected] Asian Partner United States [email protected] 2000 BEECH 400A [email protected] S/N: RK-298 $MAKE OFFER AirFrame Engines CAMP 5900 Hours since New Engine 1 Engine 2 5061 Landings JSSI P&WJT15D -5 5904 SNEW 257 SMOH 5377 SNEW 257 SMOH Avionics 3 2 2 1 2 2 1 2 2 1 Tube EDS / COLLINS PROLINE IV COLLINS VHF-422A COMMS COLLINS VIR-432 NAV'S COLLINS ADF-462 ADF COLLINS DME-442 DME COLLINS TDR-94D TDR COLLINS WXR-850 RADAR COLLINS AMS-5000 FMS COLLINS GPS COLLINS HF-9000 W/SELCAL HF JSSI TIP-TO-TAIL FAR PART 135 THRUST REVERSERS FREON A/C RVSM COLLINS TCAS-94 TCAS ARTEX C406-2 ELT WULFSBERG VI AIRPHONE FAIRCHILD CVR COLLINS APS-4000 AUTOPILOT Special Features COLLINS AHC-85E AHRS COLLINS MFD-871 COLLINS ALT-55B RA DUAL COLLINS RMI CONCORDE LEAD ACID BATT LED TAIL NAV LIGHTS A INSP C/W 3/12 B/C INSP C/W 10/09 D INSP C/W 9/07 NEXT D INSP DUE @ 7346 HR Exterior 2000 OVERALL WHITE W/GREEN & PLATINUM STRIPES. Interior 2000 SEVEN PLACE INTERIOR W/FWD AFT-FACING SINGLE SEAT, MID DBL CLUB, AFT DUAL FWD- FACING SEATS. BEIGE LEATHER SEATS, BEIGE CARPET, DARK HI-GLOSS WOOD VENEER. FWD GALLEY. ENTERTAINMENT W/AIRSHOW 400, B&D CABIN DISPLAY, FWD BH MONITOR. AFT LAV W/BELTED POTTY. Weights MTOGW: 16,300 RAMP: 16,500 ZFW: 13,000 LANDING: 15,700 BOW: EMPTY: 10,013 FUEL WT: FUEL CAP: Printed On: June 18, 2013 Last Updated On: 6/18/2013 PRELIMINARY SPECIFICATION ONLY ~ Verification Upon Inspection ~ Global Jet Sales - United States JetSearch.com ~ [email protected] OrientSKYs - Asia OrientSkys.com ~ [email protected] Global Jet Sales - United States JetSearch.com ~ [email protected] OrientSKYs - Asia OrientSkys.com ~ [email protected] Global Jet Sales - United States JetSearch.com ~ [email protected] OrientSKYs - Asia OrientSkys.com ~ [email protected] Aircraft Cost Evaluator 2013 Vol I ESTIMATED VARIABLE COSTS - Per Hour Beechjet 400A Fuel (1) Fuel Additives Lubricants $1,638.36 11.10 Maintenance Labor (2) Parts Airframe/Eng/Avion (3) 178.20 133.74 Engine Restoration (4) Thrust Reverser Allowance Propeller Allowance APU Allowance Major Periodic Maintenance 386.82 13.78 Misc Exp. - Landing/Parking - Crew Expenses - Supplies/Catering - Carbon Offset (5) - Other 17.87 70.24 33.42 Fractional Fuel Surcharge Cost/Hour Fract Fuel Surtax Cost/Hr (0.141) x Gal./Hr Fractional Cost/Hour Total Variable Cost/Hour $2,483.53 Cost per Nautical Mile $6.03 412.00 Average Speed-Kts. (6) 600-nm trip Cost data in this report is intended to be used as a benchmark FOOTNOTES - Size of Operation: 1 - 2 Aircraft Type of Operation: Date: 6/18/2013 Corporate 1. Fuel Cost Gallons/Hour Blk Fuel/Flt Time +15% 7.38 222 2. Maint. Labor Cost per Hour Maint. Hours/Flight Hours 90 1.98 3. Incl. Engine Parts Cost Engine Model Aircraft Model Year 4. Overhaul Cost Source Currency: $ No JT15D-5 2003 JSSI Prem12 5. CO2 Cost Per Tonne 6. Block Speed Source AC Manual Copyright 2013 Conklin & de Decker Associates, Inc. (508) 255-5975 www.conklindd.com 1 Aircraft Cost Evaluator 2013 Vol I ANNUAL FIXED COSTS Beechjet 400A Crew salaries - Captain (7) - Co Pilot - Flt Attendant $100,000 60,000 - Flt Eng/Other - Benefits Hangar - Typical Insurance - Hull (8) 48,000 22,600 5,400 Single Limit Liability 11,000 Recurrent Training Aircraft Modernization (9) Navigation Chart Service Refurbishing (10) Computer Mx. Program (11) Weather Service (12) Other Fixed Costs Mgmt Fee/Yr Total Fixed Cost/Year 25,400 45,000 3,742 18,900 3,000 700 $343,742 Cost data in this report is intended to be used as a benchmark FOOTNOTES - Size of Operation: 1 - 2 Aircraft 7. Crew Salary Source Number of Crew 8. Ins Hull Value/Frac Share Cost Hull Insurance Rate (%) 9. Modernization 10. Refurbish Labor Hrs/Seat Date: 6/18/2013 Currency: $ 12 NBAA 2 1,350,000 0.40 10 Yr Avg 30 11. Comp. Mx Program Source Typical 12. Weather Service Source Typical Copyright 2013 Conklin & de Decker Associates, Inc. (508) 255-5975 www.conklindd.com 2 Aircraft Cost Evaluator 2013 Vol I ANNUAL BUDGET Beechjet 400A Utilization - Nt. Miles - Hours 175,000 425 Variable Cost Fixed Cost Total Cost (No Depreciation) - Per Hour - Per Nt. Mile - Per Seat Nt. Mile 1,055,500 343,742 $1,399,242 3,292.00 8.00 1.14 Total Cost (No Depreciation) Book Depreciation (13) Total Cost (Book Dep) - Per Hour 1,399,242 135,000 $1,534,242 3,610.00 8.77 1.25 - Per Nt. Mile - Per Seat Nt. Mile Total Cost (No Depreciation) Market Depreciation (14) Total Cost (Market Dep.) - Per Hour - Per Nt. Mile - Per Seat Nt. Mile 1,399,242 54,000 $1,453,242 3,419.00 8.30 1.19 Cost data in this report is intended to be used as a benchmark Footnotes - Size of Operation: 1 - 2 Aircraft Date: 6/18/2013 Currency: $ Copyright 2013 Conklin & de Decker Associates, Inc. (508) 255-5975 www.conklindd.com 3 13. Book Depreciation Rate % per Year 14. Market Depreciation Rate % per Year 10 4 Aircraft Cost Evaluator 2013 Vol I GENERAL COMPARISON Beechjet 400A Cabin-Height (Ft.) 4.80 - Width 4.90 - Length 15.60 Cabin volume (Cu. Ft.) Cabin Door Height (Ft.) - Width 305.00 4.16 2.41 Baggage -Int. (Cu.Ft.) 31.00 - External 25.00 Typical Crew/Pass Seating Weight-Max Take-off (Lbs.) 2/7 16,100 - Maximum Landing 15,700 - Basic Operating 10,915 - Usable Fuel Payload-Full Fuel (Lbs.) - Maximum 4,912 473 2,085 Certified Yes IFR Certified Yes Price - New (Corporate)/1000 - Pre Owned Rng/1000 - Years Produced 6,650 550/1,350 1990 - 2003 Copyright 2013 Conklin & de Decker Associates, Inc. (508) 255-5975 www.conklindd.com 4 Aircraft Cost Evaluator 2013 Vol I PERFORMANCE COMPARISON Beechjet 400A Range-NBAA IFR Res (N.Mi.) Seats Full 1,180 Ferry Range - (Pilot(s) only, no pax) 1,519 Range-30 Min. Res (N.Mi.) Seats Full Ferry Range - (Pilot(s) only, no pax) Balanced Field Length (Ft.) 4,600 Landing Field Length - FAR 91 3,050 Landing Field Length - FAR 135 3,812 Landing Field Length - FAR 121 5,083 Rate Of Climb (Ft/Min) 4,020 - One Engine Out 560 Cruise Speed-Max (KTAS) 458 - Normal 449 - Long Range 410 Stall Speed (IAS) Ceiling-Certified MTOW (Ft.) 82 45,000 - Service 43,450 - Service OEI 20,600 - Hover IGE (Helicopter Only) - Hover OGE (Helicopter Only) Copyright 2013 Conklin & de Decker Associates, Inc. (508) 255-5975 www.conklindd.com 5 (;7(5,25 %HHFKMHW$ 6FDOH 2UOHDQV0DVVDFKXVHWWV &RQNOLQGH'HFNHU$VVRFLDWHV,QF $OOGLPHQVLRQVDUHPHDVXUHGLQ)HHWXQOHVVRWKHUZLVHVSHFLILHG 3DJHRI ,17(5,25 %HHFKMHW$ This floorplan illustration is an example only and may not be a true representation of the aircraft being presented. Consult the aircraft specification sheet and photographs for actual aircraft layout. 2UOHDQV0DVVDFKXVHWWV 6FDOH 6FDOH &RQNOLQGH'HFNHU$VVRFLDWHV,QF %DJJDJH $OOGLPHQVLRQVDUHPHDVXUHGLQ)HHWXQOHVVRWKHUZLVHVSHFLILHG 3DJHRI The Aircraft Cost Evaluator for Windows Beechjet 400/400A The Raytheon Beechjet 400/400A evolved from the Mitsubishi Diamond 2 design that was bought by Beech in the mid 1980s. The original Mitsubishi MU300 Diamond 1 flew for the first time in August 1978. In 1986 it was replaced by the Diamond 2, only 11 Diamond 2s were built before Beech purchased the design and production rights. The Diamond 2 was renamed the Beech 400. Beech equipped the Diamond 2 with JT15D5 turbofan engines, developed a new interior, and made other minor changes. The Beechjet 400A has a higher max takeoff weight and greater operating ceiling along with improved performance. Moving the rear fuselage fuel tank increased cabin volume. The flight deck features Collins Pro Line 4 EFIS avionics suite. Raytheon introduced a new luxury standard interior for the Beechjet 400A in 1996. 2006 Conklin & de Decker Associates, Inc. P.O. Box 1142 • Orleans • Massachusetts 02653 • 508-255-5975 • www.conklindd.com