Propriétaire - Cost Sharing Structure Modèle.xlsx

	B	C	D	E	G	H
1
2
3	Coûts direct (1)				Coûts Fixe Annuel (2)
4					Cost type	Cost
5		Cost	Potential (h)	Hourly Price	Annual Maintenance	1,000€
6	Maintenance Costs			30€	Insurance	2,500€
7	50h	1,000€	50	20€	Parking	3,500€
8	100h	2,000€	50	40€	Navigation data Subscriptions	550€
9	Flight Costs			117€	Other	0€
10	Fuel	117€	1h	117€
11	Fuel	117€	1h	117€	Total Annual Cost (2)	7,550€
12	Plane part life cycle cost			78.98 €
13	Engine			31.60 €
14	Vacuum Pump	€ 900	1,000	0.90 €	Annual Fixed Costs on a hourly basis (3)
15	Left Magneto	€ 1,600	500	3.20 €	Yearly flying hours estimation	100
16	Right Magneto	€ 1,500	500	3.00 €	Total fixed Annual Costs	7,550€
17	Fuel Injector	€ 1,000	2,000	0.50 €	Fixed Annual Costs per hour (3)	75.50€
18	Alternator	€ 1,200	2,000	0.60 €
19	Engine	€ 40,000	2,000	20.00 €	Total Hourly Costs (Direct + Fixed) : (1) + (3)
20	Starter	€ 700	500	1.40 €	(1) Total Direct Hourly Costs	225.56 €
21	Oil filters + oil	€ 100	50	2.00 €	(3) Fixed Annual Costs per hour	75.50€
22	Propeller			2.48 €	Total Hourly Cost	301.06 €
23	Propeller (6 years or on condition)	€ 5,000	2,400	2.08 €
24	Propeller Governor	€ 800	2,000	0.40 €
25	Airframe			44.90 €
26	Tires / breaks assumed 1 landing/h	€ 450	150	3.00 €
27	Instrument filters	€ 100	250	0.40 €
28	Flex fuel hoses	€ 500	1,000	0.50 €
29	Fuel vent lines	€ 500	1,000	0.50 €
30	Flex oil hoses	€ 500	1,000	0.50 €
31	Flex oil hoses	€ 400,000	10,000	40.00 €
32
33	Total Direct Hourly Costs (1)			225.56 €
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100