Modified DAPCA IV Cost Model for 200D

We=

1940.00

Pounds, empty weight

V=

205.00

Knots, Vmax

Q=

500

Production quantity

FTA=

1

Flight test acft quantity

Neng=

1

Number of engines

Ceng=

$55,000

Cost of engine, prop and accessories

Cavion=

$30,000

Cost of avionics & instruments

Cinv=

10%

Cost of inventory

Inventory Factor

0.1

Re=

$86

Cost of engineering per hour

Engineering Factor

1

Rt=

$88

Cost of tooling per hour

Tooling factor

1

Rq=

$81

Cost of quality control per hour

Rm=

$73

Cost of manufacturing per hour

Length of Certification Program in Years

7

He=

325,643

Engineering Hours

Average Number of Engineers

22.37

Ht=

260,321

Tooling Hours

Average tooling employees

17.88

Hm=

1,503,768

Manufacturing Hours

Manufacturing Hours per unit

3007.54

Hq=

80,000

Quality Control Hours

could be .076 for cargo, otherwise .133

Cd=

$3,149,191

Development Support Cost

Number of production employees

103.28

Cf=

$672,728

Flight Test Cost

Number of Flight Test Hours

7822.42

Cm=

$26,688,339

Materials Cost

Material Cost per Aircraft

53,377

Ca=

$15,000,000

Avionics and Instrument Cost

Ce=

$27,500,000

Cost of engine, prop and accessories

Cinv=

$2,668,834

Cost of Inventory

RDT&E+Flyaway=

$242,847,753

Total Cost of the Program

He per AC=

651

Total Engineering Hours in Program/Acft

Fudge Factor

0.4

Cacft=

$485,696

Cost per Aircraft

Csell=

$631,404

Selling Price @30% Markup

Markup Factor

1.3