| ATPI |
|
10 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AIRCRAFT ANALYSIS |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bold-Italic are 100% ROI |
|
|
| AIRCRAFT TO BUY LIST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
155 |
Hrs/mo |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$6.51 |
|
|
|
|
|
BANK |
|
Month 1 |
|
|
Month 2 |
Month 3 |
Month 4 |
Month 5 |
Month 6 |
Month 7 |
Month 8 |
Month 9 |
Month 10 |
Month 11 |
Month 12 |
Y1 |
Y2 |
Y3 |
Y4 |
Y5 |
| CESSNA |
|
N# |
|
TOTAL TIME |
|
SMOH |
|
ENGINE |
TBO |
LOCATION |
ASSIGN |
PRICE-ASK |
BRANDING |
ENGINES |
Props |
Avionics |
INVESTMENT |
TBO Replace |
Dep/hr |
Fuel |
Ops |
$/HR |
Rate/HR |
ROI |
Effective ROI |
Fair$/hr |
|
Income |
$cost |
NET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1973 |
172M |
13254 |
|
5305 |
|
1260 |
|
O-320-E2D |
2000 |
IN |
GNV |
$54,900.00 |
$20,000.00 |
$35,000.00 |
$16,000.00 |
$43,000.00 |
$168,900.00 |
$35.00 |
$26.06 |
$52.08 |
$27.35 |
$140.50 |
$165.00 |
$24.50 |
14.85% |
$165.78 |
|
$25,575.00 |
$21,776.80 |
$3,798.20 |
$3,798.20 |
$3,798.20 |
$3,798.20 |
$3,798.20 |
$3,798.20 |
$3,798.20 |
$3,798.20 |
$3,798.20 |
$3,798.20 |
$3,798.20 |
$3,798.20 |
$45,578.37 |
$45,578.37 |
$45,578.37 |
$45,578.37 |
$45,578.37 |
| 1976 |
172M |
413MA |
|
2614 |
|
276 |
|
O-320-E2D |
2000 |
FL |
CRG |
$88,500.00 |
$20,000.00 |
|
|
$43,000.00 |
$151,500.00 |
$35.00 |
$23.38 |
$52.08 |
$26.41 |
$136.87 |
$165.00 |
$28.13 |
17.05% |
$161.51 |
|
$25,575.00 |
$21,214.93 |
$4,360.07 |
$4,360.07 |
$4,360.07 |
$4,360.07 |
$4,360.07 |
$4,360.07 |
$4,360.07 |
$4,360.07 |
$4,360.07 |
$4,360.07 |
$4,360.07 |
$4,360.07 |
$52,320.87 |
$52,320.87 |
$52,320.87 |
$52,320.87 |
$52,320.87 |
| 1979 |
172N |
6694E |
|
5172 |
|
1021 |
|
O-320H-2AD |
2000 |
FL |
GNV |
$89,000.00 |
$20,000.00 |
$35,000.00 |
|
$43,000.00 |
$187,000.00 |
$35.00 |
$28.86 |
$52.08 |
$28.33 |
$144.27 |
$165.00 |
$20.73 |
12.57% |
$170.23 |
|
$25,575.00 |
$22,361.28 |
$3,213.72 |
$3,213.72 |
$3,213.72 |
$3,213.72 |
$3,213.72 |
$3,213.72 |
$3,213.72 |
$3,213.72 |
$3,213.72 |
$3,213.72 |
$3,213.72 |
$3,213.72 |
$38,564.62 |
$38,564.62 |
$38,564.62 |
$38,564.62 |
$38,564.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$497.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| COMMANDER 114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment |
$507,400.00 |
|
|
|
|
Part 141 |
$165.00 |
CESSNA $/HR |
Part 61 |
$165.84 |
|
$76,725.00 |
$65,353.01 |
$11,371.99 |
$11,371.99 |
$11,371.99 |
$11,371.99 |
$11,371.99 |
$11,371.99 |
$11,371.99 |
$11,371.99 |
$11,371.99 |
$11,371.99 |
$11,371.99 |
$11,371.99 |
$136,463.86 |
$136,463.86 |
$136,463.86 |
$136,463.86 |
$136,463.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$136,463.86 |
$272,927.72 |
$409,391.58 |
$545,855.44 |
$682,319.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1978 |
114 |
5804N |
|
4249 |
|
696 |
|
IO-540-TB5 |
1500 |
TX |
CRG |
$139,500.00 |
$20,000.00 |
|
|
$43,000.00 |
$202,500.00 |
$46.67 |
$31.25 |
$104.00 |
$47.34 |
$229.25 |
$270.00 |
$40.75 |
15.09% |
$270.52 |
|
$41,850.00 |
$35,534.40 |
$6,315.60 |
$6,315.60 |
$6,315.60 |
$6,315.60 |
$6,315.60 |
$6,315.60 |
$6,315.60 |
$6,315.60 |
$6,315.60 |
$6,315.60 |
$6,315.60 |
$6,315.60 |
$75,787.25 |
$75,787.25 |
$75,787.25 |
$75,787.25 |
$75,787.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Part 141 |
$230.00 |
|
Part 61 |
$270.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GRUMMAN |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month 1 |
|
|
Month 2 |
Month 3 |
Month 4 |
Month 5 |
Month 6 |
Month 7 |
Month 8 |
Month 9 |
Month 10 |
Month 11 |
Month 12 |
Y1 |
Y2 |
Y3 |
Y4 |
Y5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income |
$cost |
NET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1977 |
AA-5A |
9965U |
|
2220 |
|
550 |
|
O-320-D1A |
2000 |
NC |
CRG |
$54,500.00 |
$20,000.00 |
|
|
|
$74,500.00 |
$35.00 |
$11.50 |
$52.08 |
$22.25 |
$120.83 |
$145.00 |
$24.17 |
16.67% |
$142.58 |
|
$22,475.00 |
$18,728.47 |
$3,746.53 |
$3,746.53 |
$3,746.53 |
$3,746.53 |
$3,746.53 |
$3,746.53 |
$3,746.53 |
$3,746.53 |
$3,746.53 |
$3,746.53 |
$3,746.53 |
$3,746.53 |
$44,958.37 |
$44,958.37 |
$44,958.37 |
$44,958.37 |
$44,958.37 |
| 1977 |
AA-5A |
26380 |
|
3496 |
|
1577 |
|
O-320-D1A |
2000 |
AL |
CRG |
$36,900.00 |
$20,000.00 |
$35,000.00 |
$16,000.00 |
|
$107,900.00 |
$35.00 |
$16.65 |
$52.08 |
$24.06 |
$127.79 |
$145.00 |
$17.21 |
11.87% |
$150.79 |
|
$22,475.00 |
$19,807.01 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$32,015.87 |
$32,015.87 |
$32,015.87 |
$32,015.87 |
$32,015.87 |
| 1979 |
AA-5A |
26899 |
|
4785 |
|
1785 |
|
O-320-D1A |
2000 |
CT |
GNV |
$42,900.00 |
$20,000.00 |
$35,000.00 |
$16,000.00 |
|
$113,900.00 |
$35.00 |
$17.58 |
$52.08 |
$24.38 |
$129.04 |
$145.00 |
$15.96 |
11.01% |
$152.26 |
|
$22,475.00 |
$20,000.76 |
$2,474.24 |
$2,474.24 |
$2,474.24 |
$2,474.24 |
$2,474.24 |
$2,474.24 |
$2,474.24 |
$2,474.24 |
$2,474.24 |
$2,474.24 |
$2,474.24 |
$2,474.24 |
$29,690.87 |
$29,690.87 |
$29,690.87 |
$29,690.87 |
$29,690.87 |
| 1977 |
AA-5B |
289HF |
|
5340 |
|
360 |
|
O360-A4K |
2000 |
MI |
GNV |
$69,000.00 |
$20,000.00 |
|
|
|
$89,000.00 |
$35.00 |
$13.73 |
$52.08 |
$23.04 |
$123.85 |
$145.00 |
$21.15 |
14.59% |
$146.14 |
|
$22,475.00 |
$19,196.70 |
$3,278.30 |
$3,278.30 |
$3,278.30 |
$3,278.30 |
$3,278.30 |
$3,278.30 |
$3,278.30 |
$3,278.30 |
$3,278.30 |
$3,278.30 |
$3,278.30 |
$3,278.30 |
$39,339.62 |
$39,339.62 |
$39,339.62 |
$39,339.62 |
$39,339.62 |
| 1979 |
AA-5B |
4535D |
|
1890 |
|
600 |
|
O360-A4K |
2000 |
NC |
GNV |
$49,000.00 |
$20,000.00 |
|
|
|
$69,000.00 |
$35.00 |
$10.65 |
$52.08 |
$21.95 |
$119.68 |
$145.00 |
$25.32 |
17.46% |
$141.23 |
|
$22,475.00 |
$18,550.87 |
$3,924.14 |
$3,924.14 |
$3,924.14 |
$3,924.14 |
$3,924.14 |
$3,924.14 |
$3,924.14 |
$3,924.14 |
$3,924.14 |
$3,924.14 |
$3,924.14 |
$3,924.14 |
$47,089.62 |
$47,089.62 |
$47,089.62 |
$47,089.62 |
$47,089.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment |
$454,300.00 |
|
$70.11 |
|
|
Part 141 |
$145.00 |
GRUMMAN$/hr |
Part 61 |
$146.60 |
|
$112,375.00 |
$96,283.80 |
$16,091.20 |
$16,091.20 |
$16,091.20 |
$16,091.20 |
$16,091.20 |
$16,091.20 |
$16,091.20 |
$16,091.20 |
$16,091.20 |
$16,091.20 |
$16,091.20 |
$16,091.20 |
$193,094.35 |
$193,094.35 |
$193,094.35 |
$193,094.35 |
$193,094.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$193,094.35 |
$386,188.70 |
$579,283.05 |
$772,377.40 |
$965,471.75 |
| COUGAR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1978 |
GA-7 |
384MA |
|
3259 |
|
257/44 |
|
0-320-D1Dx2 |
2000 |
FL |
CRG |
$190,000.00 |
$20,000.00 |
|
|
|
$210,000.00 |
$35.00 |
$32.41 |
$104.00 |
$47.74 |
$219.15 |
$290.00 |
$70.85 |
24.43% |
$258.60 |
|
$44,950.00 |
$33,968.25 |
$10,981.75 |
$10,981.75 |
$10,981.75 |
$10,981.75 |
$10,981.75 |
$10,981.75 |
$10,981.75 |
$10,981.75 |
$10,981.75 |
$10,981.75 |
$10,981.75 |
$10,981.75 |
$131,781.00 |
$131,781.00 |
$131,781.00 |
$131,781.00 |
$131,781.00 |
| 1978 |
GA-7 |
N78HS |
|
5570 |
|
1080 |
|
0-320-D1Dx2 |
2000 |
MS |
GNV |
$165,000.00 |
$20,000.00 |
$70,000.00 |
|
|
$255,000.00 |
$35.00 |
$39.35 |
$104.00 |
$50.17 |
$228.53 |
$290.00 |
$61.48 |
21.20% |
$269.66 |
|
$44,950.00 |
$35,421.38 |
$9,528.63 |
$9,528.63 |
$9,528.63 |
$9,528.63 |
$9,528.63 |
$9,528.63 |
$9,528.63 |
$9,528.63 |
$9,528.63 |
$9,528.63 |
$9,528.63 |
$9,528.63 |
$114,343.50 |
$114,343.50 |
$114,343.50 |
$114,343.50 |
$114,343.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment |
$465,000.00 |
|
|
|
|
Part 141 |
$290.00 |
COUGAR$/hr |
Part 61 |
$264.13 |
|
$89,900.00 |
$69,389.63 |
$20,510.38 |
$20,510.38 |
$20,510.38 |
$20,510.38 |
$20,510.38 |
$20,510.38 |
$20,510.38 |
$20,510.38 |
$20,510.38 |
$20,510.38 |
$20,510.38 |
$20,510.38 |
$246,124.50 |
$246,124.50 |
$246,124.50 |
$246,124.50 |
$246,124.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$246,124.50 |
$492,249.00 |
$738,373.50 |
$984,498.00 |
$1,230,622.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| MUDRY CAP -10 |
|
N140JA |
|
5097 |
|
10 |
|
|
1200 |
CA |
CRG |
$60,000.00 |
$20,000.00 |
|
|
|
$80,000.00 |
$58.33 |
$12.35 |
$52.08 |
$22.55 |
$145.31 |
$225.00 |
$79.69 |
35.42% |
$171.46 |
|
$15,525.00 |
$10,026.25 |
$5,498.75 |
$5,498.75 |
$5,498.75 |
$5,498.75 |
$5,498.75 |
$5,498.75 |
$5,498.75 |
$5,498.75 |
$5,498.75 |
$5,498.75 |
$5,498.75 |
$5,498.75 |
$65,984.98 |
$65,984.98 |
$65,984.98 |
$65,984.98 |
$65,984.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month 1 |
|
|
Month 2 |
Month 3 |
Month 4 |
Month 5 |
Month 6 |
Month 7 |
Month 8 |
Month 9 |
Month 10 |
Month 11 |
Month 12 |
Y1 |
Y2 |
Y3 |
Y4 |
Y5 |
| Piper |
TWINS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income |
$cost |
NET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1979 |
PA-34-200T |
N102LL |
|
5360 |
|
260/1988 |
|
TSIO-3600 |
2000 |
AZ |
CRG |
$116,500.00 |
$20,000.00 |
$35,000.00 |
|
|
$171,500.00 |
$35.00 |
$26.47 |
$13.00 |
$13.81 |
$88.28 |
$220.00 |
$131.72 |
59.87% |
$104.17 |
|
$34,100.00 |
$13,683.27 |
$20,416.73 |
$20,416.73 |
$20,416.73 |
$20,416.73 |
$20,416.73 |
$20,416.73 |
$20,416.73 |
$20,416.73 |
$20,416.73 |
$20,416.73 |
$20,416.73 |
$20,416.73 |
$245,000.75 |
$245,000.75 |
$245,000.75 |
$245,000.75 |
$245,000.75 |
| 1979 |
PA-34-200T |
N2952L |
|
4084 |
|
972/972 |
|
TSIO-3600 |
2000 |
VA |
GNV |
$119,000.00 |
$20,000.00 |
|
|
|
$139,000.00 |
$35.00 |
$21.45 |
$13.00 |
$12.06 |
$81.51 |
$220.00 |
$138.49 |
62.95% |
$96.18 |
|
$34,100.00 |
$12,633.79 |
$21,466.21 |
$21,466.21 |
$21,466.21 |
$21,466.21 |
$21,466.21 |
$21,466.21 |
$21,466.21 |
$21,466.21 |
$21,466.21 |
$21,466.21 |
$21,466.21 |
$21,466.21 |
$257,594.50 |
$257,594.50 |
$257,594.50 |
$257,594.50 |
$257,594.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment |
$310,500.00 |
|
|
|
|
|
|
|
|
|
|
$68,200.00 |
$26,317.06 |
$41,882.94 |
$41,882.94 |
$41,882.94 |
$41,882.94 |
$41,882.94 |
$41,882.94 |
$41,882.94 |
$41,882.94 |
$41,882.94 |
$41,882.94 |
$41,882.94 |
$41,882.94 |
$502,595.25 |
$502,595.25 |
$502,595.25 |
$502,595.25 |
$502,595.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$502,595.25 |
$1,005,190.50 |
$1,507,785.75 |
$2,010,381.00 |
$2,512,976.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ARROW |
SINGLE ENGINE RETRACT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1973 |
PA-28R-200 |
56326 |
|
3082 |
|
406 |
|
IO-360-CIC |
2000 |
TX |
CRG |
$75,000.00 |
$20,000.00 |
|
|
|
$95,000.00 |
$35.00 |
$14.66 |
$52.08 |
$23.36 |
$125.10 |
$145.00 |
$19.90 |
13.72% |
$147.62 |
|
$22,475.00 |
$19,390.45 |
$3,084.55 |
$3,084.55 |
$3,084.55 |
$3,084.55 |
$3,084.55 |
$3,084.55 |
$3,084.55 |
$3,084.55 |
$3,084.55 |
$3,084.55 |
$3,084.55 |
$3,084.55 |
$37,014.62 |
$37,014.62 |
$37,014.62 |
$37,014.62 |
$37,014.62 |
| 1973 |
PA-28R-200 |
55599 |
|
6396 |
|
1040 |
|
IO-360-CIC |
2000 |
MA |
CRG |
$59,900.00 |
$20,000.00 |
$35,000.00 |
|
|
$114,900.00 |
$35.00 |
$17.73 |
$52.08 |
$24.43 |
$129.25 |
$145.00 |
$15.75 |
10.87% |
$152.51 |
|
$22,475.00 |
$20,033.05 |
$2,441.95 |
$2,441.95 |
$2,441.95 |
$2,441.95 |
$2,441.95 |
$2,441.95 |
$2,441.95 |
$2,441.95 |
$2,441.95 |
$2,441.95 |
$2,441.95 |
$2,441.95 |
$29,303.37 |
$29,303.37 |
$29,303.37 |
$29,303.37 |
$29,303.37 |
| 1974 |
PA-28R-200 |
32PD |
|
4475 |
|
238 |
|
IO-360-CIC |
2000 |
CA |
GNV |
$54,900.00 |
$20,000.00 |
|
|
|
$74,900.00 |
$35.00 |
$11.56 |
$52.08 |
$22.27 |
$120.91 |
$145.00 |
$24.09 |
16.61% |
$142.68 |
|
$22,475.00 |
$18,741.39 |
$3,733.61 |
$3,733.61 |
$3,733.61 |
$3,733.61 |
$3,733.61 |
$3,733.61 |
$3,733.61 |
$3,733.61 |
$3,733.61 |
$3,733.61 |
$3,733.61 |
$3,733.61 |
$44,803.37 |
$44,803.37 |
$44,803.37 |
$44,803.37 |
$44,803.37 |
| 1976 |
PA-28R-200 |
200KR |
|
9750 |
|
357 |
|
IO-360-CIC |
2000 |
CA |
GNV |
$69,900.00 |
$20,000.00 |
|
|
|
$89,900.00 |
$35.00 |
$13.87 |
$52.08 |
$23.08 |
$124.04 |
$145.00 |
$20.96 |
14.46% |
$146.36 |
|
$22,475.00 |
$19,225.76 |
$3,249.24 |
$3,249.24 |
$3,249.24 |
$3,249.24 |
$3,249.24 |
$3,249.24 |
$3,249.24 |
$3,249.24 |
$3,249.24 |
$3,249.24 |
$3,249.24 |
$3,249.24 |
$38,990.87 |
$38,990.87 |
$38,990.87 |
$38,990.87 |
$38,990.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment |
$374,700.00 |
|
|
|
|
Part 141 |
$145.00 |
ARROW $/hr |
Part 61 |
$147.29 |
|
$89,900.00 |
$77,390.65 |
$12,509.35 |
$12,509.35 |
$12,509.35 |
$12,509.35 |
$12,509.35 |
$12,509.35 |
$12,509.35 |
$12,509.35 |
$12,509.35 |
$12,509.35 |
$12,509.35 |
$12,509.35 |
$150,112.23 |
$150,112.23 |
$150,112.23 |
$150,112.23 |
$150,112.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$150,112.23 |
$300,224.46 |
$450,336.69 |
$600,448.92 |
$750,561.15 |
| WARRIOR |
FIXED GEAR TRAINER |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1974 |
PA-28-151 |
C-GNBQ |
|
1095 |
|
1061 |
|
O-320-E3D |
2000 |
AB CAN |
GNV |
$45,000.00 |
$20,000.00 |
$35,000.00 |
|
|
$100,000.00 |
$35.00 |
$15.43 |
$52.08 |
$23.63 |
$126.14 |
$145.00 |
$18.86 |
13.01% |
$148.85 |
|
$22,475.00 |
$19,551.91 |
$2,923.09 |
$2,923.09 |
$2,923.09 |
$2,923.09 |
$2,923.09 |
$2,923.09 |
$2,923.09 |
$2,923.09 |
$2,923.09 |
$2,923.09 |
$2,923.09 |
$2,923.09 |
$35,077.12 |
$35,077.12 |
$35,077.12 |
$35,077.12 |
$35,077.12 |
| 1974 |
PA-28-151 |
44668 |
|
5590 |
|
20 |
|
O-320-E3D |
2000 |
PA |
GNV |
$39,900.00 |
$20,000.00 |
|
|
|
$59,900.00 |
$35.00 |
$9.24 |
$52.08 |
$21.46 |
$117.79 |
$135.00 |
$17.21 |
12.75% |
$138.99 |
|
$20,925.00 |
$18,257.01 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$32,015.87 |
$32,015.87 |
$32,015.87 |
$32,015.87 |
$32,015.87 |
| 1975 |
PA-28-151 |
33404 |
|
3900 |
|
0 |
|
O-320-E3D |
2000 |
ME |
GNV |
$52,000.00 |
$20,000.00 |
|
|
|
$72,000.00 |
$35.00 |
$11.11 |
$52.08 |
$22.12 |
$120.31 |
$135.00 |
$14.69 |
10.88% |
$141.96 |
|
$20,925.00 |
$18,647.74 |
$2,277.26 |
$2,277.26 |
$2,277.26 |
$2,277.26 |
$2,277.26 |
$2,277.26 |
$2,277.26 |
$2,277.26 |
$2,277.26 |
$2,277.26 |
$2,277.26 |
$2,277.26 |
$27,327.12 |
$27,327.12 |
$27,327.12 |
$27,327.12 |
$27,327.12 |
| 1978 |
PA-28-151 |
542MA |
|
7343 |
|
1361 |
|
O-320-D3G |
2000 |
FL |
CRG |
$47,000.00 |
$20,000.00 |
$35,000.00 |
$16,000.00 |
|
$118,000.00 |
$35.00 |
$18.21 |
$52.08 |
$24.60 |
$129.89 |
$145.00 |
$15.11 |
10.42% |
$153.27 |
|
$22,475.00 |
$20,133.16 |
$2,341.84 |
$2,341.84 |
$2,341.84 |
$2,341.84 |
$2,341.84 |
$2,341.84 |
$2,341.84 |
$2,341.84 |
$2,341.84 |
$2,341.84 |
$2,341.84 |
$2,341.84 |
$28,102.12 |
$28,102.12 |
$28,102.12 |
$28,102.12 |
$28,102.12 |
| 1978 |
PA-28-161 |
36488 |
|
4419 |
|
20 |
|
O-320-D3G |
2000 |
CA |
CRG |
$55,000.00 |
$20,000.00 |
|
|
|
$75,000.00 |
$35.00 |
$11.57 |
$52.08 |
$22.28 |
$120.93 |
$135.00 |
$14.07 |
10.42% |
$142.70 |
|
$20,925.00 |
$18,744.62 |
$2,180.39 |
$2,180.39 |
$2,180.39 |
$2,180.39 |
$2,180.39 |
$2,180.39 |
$2,180.39 |
$2,180.39 |
$2,180.39 |
$2,180.39 |
$2,180.39 |
$2,180.39 |
$26,164.62 |
$26,164.62 |
$26,164.62 |
$26,164.62 |
$26,164.62 |
| 1979 |
PA-28-161 |
2227Z |
|
5755 |
|
989 |
|
O-320-D3G |
2000 |
IN |
CRG |
$39,900.00 |
$20,000.00 |
|
|
|
$59,900.00 |
$35.00 |
$9.24 |
$52.08 |
$21.46 |
$117.79 |
$135.00 |
$17.21 |
12.75% |
$138.99 |
|
$20,925.00 |
$18,257.01 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$2,667.99 |
$32,015.87 |
$32,015.87 |
$32,015.87 |
$32,015.87 |
$32,015.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment |
$484,800.00 |
|
|
|
|
Part 141 |
$135.00 |
WARRIOR $/hr |
Part 61 |
$144.13 |
|
$128,650.00 |
$113,591.44 |
$15,058.56 |
$15,058.56 |
$15,058.56 |
$15,058.56 |
$15,058.56 |
$15,058.56 |
$15,058.56 |
$15,058.56 |
$15,058.56 |
$15,058.56 |
$15,058.56 |
$15,058.56 |
$180,702.72 |
$180,702.72 |
$180,702.72 |
$180,702.72 |
$180,702.72 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$180,702.72 |
$361,405.44 |
$542,108.16 |
$722,810.88 |
$903,513.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month 1 |
|
|
Month 2 |
Month 3 |
Month 4 |
Month 5 |
Month 6 |
Month 7 |
Month 8 |
Month 9 |
Month 10 |
Month 11 |
Month 12 |
Y1 |
Y2 |
Y3 |
Y4 |
Y5 |
| SOCATA |
H/P SINGLE RETRACT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income |
$cost |
NET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1984 |
TB-20 |
24TA |
|
1940 |
|
210 |
|
IO-540-C4D5D |
1500 |
LA |
GNV |
$117,000.00 |
$20,000.00 |
|
|
|
$137,000.00 |
$46.67 |
$21.14 |
$104.00 |
$43.80 |
$215.61 |
$245.00 |
$29.39 |
12.00% |
$254.42 |
|
$37,975.00 |
$33,419.29 |
$4,555.71 |
$4,555.71 |
$4,555.71 |
$4,555.71 |
$4,555.71 |
$4,555.71 |
$4,555.71 |
$4,555.71 |
$4,555.71 |
$4,555.71 |
$4,555.71 |
$4,555.71 |
$54,668.50 |
$54,668.50 |
$54,668.50 |
$54,668.50 |
$54,668.50 |
| 2003 |
TB-20 |
214GT |
|
955 |
|
995 |
|
IO-540-C4D5D |
1500 |
KY |
CRG |
$125,000.00 |
$20,000.00 |
|
|
|
$145,000.00 |
$46.67 |
$22.38 |
$104.00 |
$44.23 |
$217.28 |
$245.00 |
$27.73 |
11.32% |
$256.38 |
|
$37,975.00 |
$33,677.63 |
$4,297.38 |
$4,297.38 |
$4,297.38 |
$4,297.38 |
$4,297.38 |
$4,297.38 |
$4,297.38 |
$4,297.38 |
$4,297.38 |
$4,297.38 |
$4,297.38 |
$4,297.38 |
$51,568.50 |
$51,568.50 |
$51,568.50 |
$51,568.50 |
$51,568.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment |
$282,000.00 |
|
|
|
|
Part 141 |
$245.00 |
SOCATA $/hr |
Part 61 |
$0.00 |
|
$75,950.00 |
$67,096.92 |
$8,853.08 |
$8,853.08 |
$8,853.08 |
$8,853.08 |
$8,853.08 |
$8,853.08 |
$8,853.08 |
$8,853.08 |
$8,853.08 |
$8,853.08 |
$8,853.08 |
$8,853.08 |
$106,237.00 |
$106,237.00 |
$106,237.00 |
$106,237.00 |
$106,237.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$106,237.00 |
$212,474.00 |
$318,711.00 |
$424,948.00 |
$531,185.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GENERAL FLT SCHOOL TOTALS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$2,878,700.00 |
|
|
|
|
|
|
|
|
|
|
$661,100.00 |
$527,563.86 |
$133,536.14 |
$133,536.14 |
$133,536.14 |
$133,536.14 |
$133,536.14 |
$133,536.14 |
$133,536.14 |
$133,536.14 |
$133,536.14 |
$133,536.14 |
$133,536.14 |
$133,536.14 |
$1,602,433.64 |
$1,602,433.64 |
$1,602,433.64 |
$1,602,433.64 |
$1,602,433.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TURBOPROPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month 1 |
|
|
Month 2 |
Month 3 |
Month 4 |
Month 5 |
Month 6 |
Month 7 |
Month 8 |
Month 9 |
Month 10 |
Month 11 |
Month 12 |
Y1 |
Y2 |
Y3 |
Y4 |
Y5 |
| CESSNA |
|
N# |
|
TOTAL TIME |
|
SMOH |
|
ENGINE |
TBO |
LOCATION |
ASSIGN |
PRICE-ASK |
BRANDING |
ENGINES |
Props |
Avionics |
INVESTMENT |
TBO Replace |
Dep/hr |
Fuel |
Ops |
$/HR |
Rate/HR |
ROI |
Effective ROI |
Fair$/hr |
|
Income |
$cost |
NET |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1981 |
KING AIR F90 |
173PL |
|
10250 |
|
200 |
|
200 |
1500 |
TX |
CRG |
$520,000.00 |
$20,000.00 |
|
|
|
$540,000.00 |
$46.67 |
$83.33 |
$368.00 |
$157.97 |
$655.97 |
$775.00 |
$119.03 |
15.36% |
$774.04 |
|
$120,125.00 |
$101,674.83 |
$18,450.17 |
$18,450.17 |
$18,450.17 |
$18,450.17 |
$18,450.17 |
$18,450.17 |
$18,450.17 |
$18,450.17 |
$18,450.17 |
$18,450.17 |
$18,450.17 |
$18,450.17 |
$221,402.00 |
$221,402.00 |
$221,402.00 |
$221,402.00 |
$221,402.00 |
| 1983 |
COMMANDER 840 |
835CC |
|
7800 |
|
992 |
|
992 |
5000 |
MT |
CRG |
$749,000.00 |
$20,000.00 |
|
|
|
$769,000.00 |
$14.00 |
$118.67 |
$368.00 |
$170.34 |
$671.01 |
$800.00 |
$128.99 |
16.12% |
$791.79 |
|
$124,000.00 |
$104,006.29 |
$19,993.71 |
$19,993.71 |
$19,993.71 |
$19,993.71 |
$19,993.71 |
$19,993.71 |
$19,993.71 |
$19,993.71 |
$19,993.71 |
$19,993.71 |
$19,993.71 |
$19,993.71 |
$239,924.50 |
$239,924.50 |
$239,924.50 |
$239,924.50 |
$239,924.50 |
| 1981 |
COMMANDER 840 |
840PN |
|
7696 |
|
2263 |
|
2263 |
5000 |
IL |
GNV |
$790,000.00 |
$20,000.00 |
|
|
|
$810,000.00 |
$14.00 |
$125.00 |
$368.00 |
$172.55 |
$679.55 |
$800.00 |
$120.45 |
15.06% |
$801.87 |
|
$124,000.00 |
$105,330.25 |
$18,669.75 |
$18,669.75 |
$18,669.75 |
$18,669.75 |
$18,669.75 |
$18,669.75 |
$18,669.75 |
$18,669.75 |
$18,669.75 |
$18,669.75 |
$18,669.75 |
$18,669.75 |
$224,037.00 |
$224,037.00 |
$224,037.00 |
$224,037.00 |
$224,037.00 |
| 1976 |
COMMANDER 690A |
690AG |
|
5555 |
|
1993 |
|
1993 |
5000 |
IL |
GNV |
$695,000.00 |
$20,000.00 |
|
|
|
$715,000.00 |
$14.00 |
$110.34 |
$368.00 |
$167.42 |
$659.76 |
$775.00 |
$115.24 |
14.87% |
$778.51 |
|
$120,125.00 |
$102,262.54 |
$17,862.46 |
$17,862.46 |
$17,862.46 |
$17,862.46 |
$17,862.46 |
$17,862.46 |
$17,862.46 |
$17,862.46 |
$17,862.46 |
$17,862.46 |
$17,862.46 |
$17,862.46 |
$214,349.50 |
$214,349.50 |
$214,349.50 |
$214,349.50 |
$214,349.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment |
$2,834,000.00 |
|
|
|
|
Part 141 |
$775.00 |
|
Part 61 |
$800.00 |
|
$488,250.00 |
$413,273.92 |
$74,976.08 |
$74,976.08 |
$74,976.08 |
$74,976.08 |
$74,976.08 |
$74,976.08 |
$74,976.08 |
$74,976.08 |
$74,976.08 |
$74,976.08 |
$74,976.08 |
$74,976.08 |
$899,713.00 |
$899,713.00 |
$899,713.00 |
$899,713.00 |
$899,713.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$899,713.00 |
$1,799,426.00 |
$2,699,139.00 |
$3,598,852.00 |
$4,498,565.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| VLJ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2009 |
Phenom 100 |
661EP |
|
2242 |
|
2242 |
ESPGOLD |
2242 |
N/A |
CA |
CRG |
$2,000,000.00 |
$20,000.00 |
|
|
|
$2,020,000.00 |
|
$311.73 |
$368.00 |
$237.90 |
$1,516.00 |
$2,500.00 |
$984.00 |
39.36% |
$1,788.88 |
|
$387,500.00 |
$234,980.00 |
$152,520.00 |
$152,520.00 |
$152,520.00 |
$152,520.00 |
$152,520.00 |
$152,520.00 |
$152,520.00 |
$152,520.00 |
$152,520.00 |
$152,520.00 |
$152,520.00 |
$152,520.00 |
$1,830,240.00 |
$1,830,240.00 |
$1,830,240.00 |
$1,830,240.00 |
$1,830,240.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$4.00 |
students |
Part 141 |
$625.00 |
|
Part 61 |
$625.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$1,830,240.00 |
$3,660,480.00 |
$5,490,720.00 |
$7,320,960.00 |
$9,151,200.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PAINT/INTERIOR/LIGHTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AIRCRAFT PAINT |
|
ORMOND BEACH |
|
|
|
10,000/EA WHITE
PLAIN |
|
|
|
|
|
$10,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| VINYL STRIPING |
|
JAX AGGRESSIVE |
|
|
|
2000/EA PER OUR DESIGN |
|
|
|
|
|
$2,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| NEW INTERIOR PLASTICS PLANE PLASTICS |
|
|
|
|
|
2885/PER PLANE ALL INTERIOR |
|
|
|
|
|
$2,885.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AEROLEADS 50,000 HR LIFE ALL |
|
|
|
|
|
3250/PER PLANE PLUS INSTALL |
|
|
* |
|
|
$3,250.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AVIONICS |
|
|
|
|
|
|
|
|
|
|
|
43000/EA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PACKAGE INCLUDES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GMA 340 AUDIO PANEL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GTX345 TXPD W ADSB I/O |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GTN650 GPS/NAV/COM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GNC255A |
GPS NAV COM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| G-5 EFIS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| G-5 EFIS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GAE ATLT ENCODER |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GI-106B CDI GPOS/VOR/LOC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GA 35 ANTENNA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GA-56 ANTENNA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PANEL RETAIL |
|
|
|
|
|
|
|
|
|
|
|
$47,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| SUGGEST BUILD IN HOUSE |
|
|
BUY CUTTER AND FLAT STOCK, POWDER
COAT W SILK SCREEN |
|
|
|
$1,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ENGINES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| RECOMMEND HAS OUR SHOP
REBUILD IN HOUSE FOR PARTS/LABOR |
|
|
|
|
|
|
|
|
|
|
|
10000/EA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PURCHASE FACTORU REMAN OR
REBUILD IN SHOP |
|
|
|
|
FROM USED CORES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PRICE DEPENDS ON MODEL ENGINE
AND VENDOR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| AIRCRAFT ENGINE WORKS LOCALLY
CHARGES $12-15 FOR 4 CYL/ $18-25 6 CYL FOR REBUILD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| MISC |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DOES NOT INCLUDE TRAVEL, PRE
BUY INSPECTIONS,FERRY BACK TO JAX |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| DEPENDEDT ON LOCATION,
INSEPCTION PRICE,WEATHER |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|