{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":53,"n_cols":13,"rows_kept":53,"flags":["formulas_cached_only"]}
["Cessna 150-152 Hourly Operating Expense Worksheet"]
[{"$nulls":9},"Notes:"]
["Instructions: If you chose \"Open\" when viewing this worksheet on the internet you'll need to save a copy ",{"$nulls":8},"Use the following Tools to obtain base information."]
["to your hard drive  in order to use your own operational data."]
["Replace the blue entries with your own data to obtain your personalized operating expense sheet.",{"$nulls":8},"OIL Prices"]
[{"$nulls":9},"Typical Oil Prices From Aircraft Spruce"]
["Aircraft Description",null,null,"Typical  Cessna 150 (replace with your N#)",{"$nulls":5},"Replace with your own case prices as needed"]
[{"$nulls":9},"Brand","Case","per Quart"]
["Direct Operating Costs",{"$nulls":6},"Cost per Hour",null,"Aeroshell 50",{"v":29.7,"d":"$29.70"},{"v":2.475,"d":"$2.48"}]
[{"$nulls":9},"Aeroshell 15-50",{"v":50.22,"d":"$50.22"},{"v":4.185,"d":"$4.19"}]
[null,"Fuel:",{"v":6,"d":"$6.00"},"Price per Gallon",{"$nulls":3},{"v":42,"d":"$42.00"},null,"Phillips 20-50",{"v":35.1,"d":"$35.10"},{"v":2.9250000000000003,"d":"$2.93"}]
[null,null,7,"Average Gallons Per Hour used",{"$nulls":5},"Exxon 20-50",{"v":53.46,"d":"$53.46"},{"v":4.455,"d":"$4.46"}]
[]
[null,"Oil:",{"v":4.19,"d":"$4.19"},"Cost Per Quart",{"$nulls":3},{"v":0.52375,"d":"$0.52"},null,"OIL Change Costs",null,null,"Labor Hours"]
[null,null,8,"Hours per Quart Consumed",{"$nulls":5},"Labor Cost Per Hour",null,{"v":45,"d":"$45.00"},1.5]
[{"$nulls":9},"Cost of Oil Filter",null,{"v":16,"d":"$16.00"}]
[null,"Oil Change:",50,"Hours between Oil Changes",{"$nulls":5},"Number of Quarts",null,7]
[null,null,{"v":112.83,"d":"$112.83"},"Cost of Oil, Filter, and Labor",{"$nulls":3},{"v":2.2566,"d":"$2.26"},null,"Cost per Quart",null,{"v":4.19,"d":"$4.19"}]
[{"$nulls":9},"Total for Oil Change",null,{"v":112.83,"d":"$112.83"}]
[]
["Routine Maintenance:"]
[null,"Engine/Airframe","(average one-half of fuel and oil costs per hour)",{"$nulls":4},{"v":22.1283,"d":"$22.13"}]
[null,"Avionics",{"v":2500,"d":"$2,500.00"},"Replacement Cost X .10/500",{"$nulls":3},{"v":0.5,"d":"$0.50"}]
[]
[" ",{"$nulls":6},"DIRECT HOURLY OPERATING COSTS",{"v":67.40865,"d":"$67.41"}]
[]
["Reserves"]
[]
["Overhauls"]
[null,null,"(use hours remaining until overhaul)"]
[null,"Engine",{"v":1040,"d":"1,040"},"TBO X .85 (85% of TBO)"]
[null,null,{"v":10000,"d":"$10,000.00"},"Overhaul Cost"]
[{"$nulls":5},"Engine Reserve $ per hour",null,{"v":11.312217194570136,"d":"$11.31"}]
[null,null,"(use hours remaining until overhaul)"]
[null,"Propeller",{"v":1040,"d":"1,040"},"TBO X .85 (85% of TBO)"]
[null,null,{"v":500,"d":"$500.00"},"Overhaul Cost"]
[{"$nulls":5},"Prop Reserve $ per hour",null,{"v":0.5656108597285068,"d":"$0.57"}]
[]
[{"$nulls":7},"MAINTENANCE RESERVE HOURLY COST",{"v":11.877828054298643,"d":"$11.88"}]
[]
["Fixed Costs"]
[]
[null,"Loan Payment",0,"Amt. Financed",null,{"v":0,"d":"0.00%"},"Rate"]
[null,null,0,"Term of Loan",null,{"v":0,"d":"$0.00"},"Payment"]
[{"$nulls":5},"Monthly Payment",null,{"v":0,"d":"$0.00"}]
[null,"Property and Misc Taxes",0,"Annual Tax",null,null,"Monthly",0]
[null,"Tie Down/Hangar",{"v":75,"d":"$75.00"},"Monthly",null,null,"Monthly",{"v":75,"d":"$75.00"}]
[null,"Insurance",{"v":850,"d":"$850.00"},"Annual Premium",null,null,"Monthly",{"v":70.83333333333333,"d":"$70.83"}]
[null,"Annual Inspection",{"v":400,"d":"$400.00"},"Annual Cost",null,null,"Monthly",{"v":33.333333333333336,"d":"$33.33"}]
[]
[null,"Hours Flown per Month",10,"Divided into monthly fixed costs of",{"$nulls":3},{"v":179.16666666666666,"d":"$179.17"},{"v":17.916666666666664,"d":"$17.92"}]
[]
[{"$nulls":7},"TOTAL HOURLY COSTS TO OPERATE THE ABOVE AIRCRAFT",{"v":97.2031447209653,"d":"$97.20"}]