Bangor Punta Website - Link to Homepage

1982 Navajo C/R Operating Economics Guide - Piper Aircraft Corporation

1982 PIPER NAVAJO C/R

1982 PIPER NAVAJO C/R

Estimated Aircraft Ownership and Operating Expense

Total Operating Expense (Schedule I)

Type Aircraft: 1982 NAVAJO C/R
Business Usage: 100%
Assumed Hours Per Year: 500
Assumed Years of Ownership: 7

  Estimated Expense (A) Estimated Expense
Net of Tax Savings (B)
Assumed Purchase Price $ 403,695  
Estimated Resale Value $ 242,217  
Expense of Asset $ 161,478 $ 161,478
Tax Savings:    
Less 46% Tax Bracket (C)   ($ 74,280 )
Less 10% Investment Tax Credit (D)   ($ 40,310 )
Net Investment Expense $ 161,478 $ 46,828
Net Investment Expense Per Year $ 23,068 $ 6,690
Net Investment Expense Per Hour $ 46.14 $ 13.38
Operating Expense/Hour - Schedule II $ 131.10 $ 70.79
Travel Expense Per Hour $ 177.24 $ 84.17
Travel Expense Per Nautical Mile
179 Knots Block Speed
$ .990 $ .470
Travel Expense Per Seat Nautical Mile    
2 Seats $ .495 $ .235
3 Seats $ .330 $ .157
4 Seats $ .248 $ .118
5 Seats $ .198 $ .094
6 Seats $ .165 $ .078
7 Seats $ .141 $ .067
8 Seats $ .124 $ .059

Fuel Consumption - Nautical Miles Per Gallon 6.1 (Statue miles per gallon 7.0) @ 65% Cruise Power & 10,000 Feet P.A.

(A) Before Tax Savings.
(B) This column is presented for example purposes only and it should be understood that all tax situations can vary significantly and your tax advisors should be consulted.
(C) Reflects Federal Tax savings only.
(D) Providing maximum tax limitation has not been exceeded.

Variable and Fixed Expenses (Schedule II)

Annual Fixed Expense
Hangar Rental — $ 190 Per Month $ 2,280  
(1) Insurance    
Hull — $ 250 Deductible (.01264) $ 6,580  
Liability - Single Limit — $ 3 Million $ 1,068  
Total Annual Fixed Expense $ 9,928  
Operating Expense Per Hour Fixed
Expense
Variable
Expense
Fixed Expense Per Hour — 500 Hours $ 19.86  
(2) Fuel — 29.5 GPH at $1.95 Per Gal. $ 57.53  
(3) Oil $ 2.22  
(4) Inspection and Maintenance $ 17.67  
(5) Engine (Exchange) $15.46 Each $ 30.92  
(6) Prop Overhaul (with De-ice) $ .70 Each $ 1.40  
(7) Avionics Maintenance Reserve Per Hour $ 1.50  
Total Operating Expense Per Hour $ 131.10 $ 111.24
  1. Hull insurance computed at current average rates for an IFR equipped aircraft.*
  2. Fuel expenses are computed at a block consumption rate for 65% power with allowance for start, taxi, take-off, climb, cruise, and descent.
  3. Oil expenses are based on a normal consumption rate of 0.5 pint per hour, oil change every 100 hours, oil filter expenses and oil expense of $7.00 per gallon. Filter change at 50 hours.
  4. Inspection and maintenance expenses are based on a programmed inspection schedule, include miscellaneous repairs, and parts.
  5. Engine exchange allowance is computed for manufacturer's recommended engine life of 1600 hours at remanufactured engine exchange expenses and includes labor and accessories.
  6. Expense computed at 1000 hours propeller overhaul — includes removal and installation expenses. )
  7. Expense computed for an average Dual NAV/COM package with Transponder, ADF, DME, Encoding Altimeter and an Autopilot System.

1982 Navajo C/R Operating Economics Guide - Piper Aircraft Corporation

*Rates are for Private and Corporate owners and do not apply to Commercial operations. Rates may vary depending upon pilot qualifications, experience and other related factors.

Piper Aircraft Corporation reserves the right to make changes in specifications, materials, equipment or prices at any time without prior notice or to discontinue models as required.

Publication Number: 995-2-028
Published: 8-1-81 Printed in USA

PIPER
More airplane for the dollar.

Piper Aircraft Corporation, Lock Haven, PA 17745

Member of GAMA

GG Archives REF: BPPAC-019-1981-BW-BRO

Return to Top of Page

Join Our Mailing List And Tell A Friend

Join Our Mail List!

Tell A Friend!

Copyright © 2000-2017 Gjenvick-Gjønvik Archives. All rights reserved. See Terms of Use.