aircraft appraisal report

advertisement
AIRCRAFT APPRAISAL REPORT
CESSNA SKYLANE 182
N94671 SN 182-66485
C182Q
Appraisal data prepared in accordance with
National Aircraft Appraiser Association
National Aircraft Dealer Association (NADA)
Industry FMV Market Comparison
Feb 2016
Introduction
This report is prepared in accordance with the Aircraft Bluebook (www.aircraftbluebook.com) a global
aircraft value authority, since 1952 and National Aircraft Appraiser guidelines. Aircraft are Fair Market
Valued (FMV) by industry comparison of available serial numbers (SNs) of the same type and year.
AD (Airworthiness Directives), flight hours and maintenance performed on the subject aircraft are
verified by aircraft mechanics familiar with the SN and certified with FAA Inspection Authorization.
Survey Aircraft
The Cessna 182 Skylane® is an American four-seat, light airplane built by Cessna Aircraft of Wichita,
Kansas. It has the option of adding two (2) child seats, installed in the baggage area. Introduced in
1956, the 182 has been produced in a number of variants, including a version with retractable landing
gear and is the second most popular Cessna® model, after the 172.
The Cessna 182 is an all-metal (mostly aluminum alloy) aircraft, although some parts – such as engine
cowling nose bowl and wingtips – are made of fiberglass or thermoplastic material. Its wing has the
same planform as the smaller Cessna 172 and the larger 205/206 series; however, some wing details
such as flap and aileron design are the same as the 172 and are not like the 205/206 components.
The 182Q Skylane is powered by a 230-hp (172 kW) Continental O-470-U piston engine, gross weight
2,950-lb (1,338-kg) and “the Q-model” was FAA certified on 28 July 1976. Cessna’s website lists 22,336
Skylanes delivered up to 2007, plus 901 Turbo Skylanes delivered up to 2007. [6]
General Characteristics










Crew: One (1).
Capacity: Three (3) passengers, with two (2) optional child seats.
Length: 29-ft 0 in (8.84 m).
Wingspan: 36-ft 0 in (11.0 m).
Height: 9-ft 4-in (2.8 m).
Wing area: 174-sq ft (16.2 m²).
Empty weight: 1,970-lb (894-kg).
Useful load: 1,140-lb (517-kg).
Max Takeoff weight: 3,100-lb (1,406-kg).
Power Plant: Continental O-470U with 2-bladed constant speed propeller, 230-hp (172 kW).
Performance





Maximum Speed: 150 knots (173 mph, 278 km/h).
Cruise Speed: 145 knots (167 mph, 269 km/h).
Range: 930-nm (1,070 mi, 1,722 km).
Service Ceiling: 18,100-ft (5,517 m).
Rate of Climb: 924-ft/min (4.7 m/s).
2|Page
Rev. A
AIRCRAFT APPRAISAL REPORT
Name: C182Q Skylane Appraisal
Attention: Karl Seuring
Company: AirSpeed Jet Services, LLC.
Phone: 425/576-4030
Address: 5400 Carillon Point, Kirkland, WA 98033
Make: Cessna Aircraft Corporation
Model: C182Q Skylane
Serial Number (SN): 182-66485
FAA Reg. #: N94671
Yr. Mfg: 1978
Type of Aircraft: Single engine piston. Four (4) cabin seats, with Child seat option.
Airframe Total Time: 3049-hrs
No. Ldgs: N/A.
Cycles: N/A.
Airframe Condition: High-average.
History: Single previous owner, KPAE-based.
Log Books Appear: All Original.
Comments: This aircraft appears to be well-restored and then maintained. N94671 has recently
undergone refurbishment to include new interior, carpet, paint and avionics. No corrosion was noted
during the inspections of the aircraft. Cabin and baggage doors appear to fit properly. The controls
were unlocked and appear to move freely and properly. There is no sign of fuel or oil leakage.
Airframe and engine logs have been reviewed and are current with Annual Sign off April 2015. There is a
complete Airworthiness Directive (AD) listing included in the airframe and engine logs.
The N94671 Hobbs meter is currently recorded at 471.8-hrs.
MAINTENANCE STATUS
Annual Due Date: April 2016.
On Progressive Inspections: No.
Issues: None.
Life Limited Systems: No.
Cycle Life limited Systems: No.
Issues: ELT battery due 12/2016, Service letters are referred to as being complied with.
ADs Complied with: Yes.
3|Page
Estimated Cost for AD compliance: N/A
Rev. A
EXTERIOR CONDITION
Exterior Condition: Very Good - 8/10.
Note: Cowling & wheel pants, stripped & repainted.
Paint Condition: Very Good - 8/10.
Type Brakes: Disk
Base Condition: Very Good - 8/10.
Repainted by: N/A.
Anti-Skid: N/A.
Notes: Paint is new to engine cowls and wheel pants. There are no logbook entries for previous paint
repairs. Other paint appears original.
INTERIOR CONDITION
Glass Condition: Very Good - 9/10.
Cabin Configuration: Passenger - 10/10.
Panel Condition: Very Good - 9/10.
Panel Layout: Good. Modern cabin design.
Notes: Interior condition is new with complimentary grey-colors. N94671 interior is completely
refurbished with new carpets, seats and reconditioned trim panels. Sheep skin pilot seats are installed.
AIRFRAME MODIFICATIONS
Modification date: April 2015.
Interior: New leather, sheep skins, seat belts & carpets. New Skandia (Davis, IL) soundproofing.
Modification date: August 2014.
Aircraft Avionics: Installed dual-GPS and EFIS moving map with WAAS antennas for IFR flight.
Modification date: Feb 2014.
Paint: Cowl & wheel pants, strip & repainted. JetGlow® Polyurethane Enamel, 3-color factory codes.
DAMAGE HISTORY
Damage: None known or listed.
Note: Airframe paint is original, except cowls & pants.
Research: NTSB & Aircraft logs.
4|Page
Rev. A
ENGINE & PROPELLER
Engine Manufacturer: Continental.
Model: O-470U
Engine SN: 842462
Since Overhaul: 42-hrs, STOH. Completed 4/16/13.
Type: Piston, 6-cyl.
Detail: Normally Aspirated, air-cooled, Horizontal 6-Cyl, 230 hp.
Fire Detection: No
Fire Bottles: N/A.
Overhauled: 950-hrs SMOH; Logs indicate new oil cooler & no major repairs prior to top OH.
Propeller Manufacturer: McCauley.
Model: C2A34C204-C SN: 842462
Type: Oil dome filled Piston
Detail: Anti reflective (black) coating, white stripes.
Reverser: No.
Blades: Two (2) each into hub.
Type: Constant Speed
Propeller TBO: 2,000 hrs. (100% life remaining)
ENGINE MODIFICATIONS
Modification date: Feb 2014.
Propeller Overhaul: Removal of propeller for overhaul & reinstalled.
Modification date: Feb 2014.
Oil Cooler: Unit replaced with new, due to leak.
Modification date: Feb 2014.
Oil Filtration: Spin-remote oil filter installed. Overhauled Engine Starter.
INSTRUMENTATION
Full IFR: Yes.
Dual Panel: Single pilot - IFR.
Configurations: Standard Cessna
Panel Condition: Upgraded.
GPS Equipped: Yes, Dual IFR / VFR.
Description: Dual pilot with dual yoke operator configuration with center-mounted dual GPS receivers,
Satellite-downlink weather receiver with #2 as VFR, with battery backup for emergency operations.
5|Page
Rev. A
AVIONICS
Primary: Dual NAV / COM with link to pilot-centered, moving-map Electronic HSI.
COM 1: Collins VHF 251, 720-channel, LED digital indication.
COM 2: Collins VHF 251, 720-channel, LED digital indication.
DME: King KN-62 (200-NM “long range” unit).
NAV / GPS 1: King KLN-90B (IFR) or Collins VIR-351, EHSI switchable.
NAV / GPS 2: Garmin 495 (VFR), & Collins VIR-351.
Audio Panel: PS Engineering 8000BT (BlueTooth) Stereo, with four (4) seat intercom.
Transponder: KT-79, with mode C - Altitude Reporting.
Multi-function HSI: Sandel 3308 EFIS, selectable from KLN-90B, VIR-351 & Collins 451.
ADF: Collins 451.
Autopilot: N/A.
Avionics Master: Yes, Pilot lower pedestal.
Avionics on the aircraft are considered to be: Hi-average, plus.
APPRAISER COMMENTS
This SN is nicely equipped for IFR flight with dual GPS, for both instrument and VFR flight. GPS flight
using Garmin 496 is internal ‘battery back-up’ in the event of complete electrical failure and includes
downlink weather & XM radio. KLN90B, VHF NAV 2 / NAV 2 and ADF are integrated into the moving
map of the Sandel, model SN 3308 HIS for instrument flight.
Switching of the avionics suite includes avionics master to include new JPI engine multi-parameter
computer with fuel-flow and data recording. Switching for NAV 1 / NAV 2 with DME 62.
AirSpeed® Engineering Panel design includes COM 1 / COM 2 in center-stack and side-by-side
installation with NAV 1 / NAV 2 mounted on copilot side with KT-79 ‘thin-pack’ transponder. COM
selection is controlled by the PS 8000 Engineering audio panel, with Blue Tooth.
6|Page
Rev. A
ADDITIONAL EQUIPMENT
Dual Controls: Yes
Type: Yoke
Lightning System: Static wicks, trailing edges
Stick Shaker: N/A.
Rotating Beacon: Tail Mounted , Strobe.
Strobe Lights: Wingtips.
Panel lights: Post lamps
ID Lights: None.
Baggage Fuel: N/A
Aux Fuel Quantity: 66-total.
Long Range Fuel: Yes.
Lavatory: N/A.
Cabinetry: N/A
Locations: N/A.
Other Equipment: Avionics Master & JPI Engine monitoring system.
Added Equipment NOTES: Dual GPS equipped with battery-backup for Garmin 495.
DEICING EQUIPMENT
Deice System: Partial.
Capability: Trace or light.
Prop Deice: N/A, paint color only.
Deice Type: Electrically heated pitot.
Deice Boots: N/A.
Boot Condition: N/A.
Windshield Deice: N/A.
Windshield Wipers: N/A.
Fluid Deice: N/A.
Pitot Heat: Yes.
Deicing NOTES This aircraft is not approved for flight into known icing conditions.
APPRAISER COMMENTS
This aircraft is stored indoors in a mild climate. This SN is flown regularly and was recently purchased by
AirSpeed Jet Services, LLC from the original owner based at Paine Field (KPAE) in Everett, WA. Recent
refurbishment includes prop, interior, paint. Hangar-kept with regular oil changes, make this aircraft an
exceptional candidate for private use, flight instruction or resale.
7|Page
Rev. A
CESSNA 182Q
APPRAISAL CALCULATIONS
Retail
Base Price, 182-66485: BASE
$68,000
April 2015
Wholesale
Market
$54,000
$68,000
NADA Blue-book Values. No Liens noted, AIC Title Report - April 2015.
Registry, N94671
N/C
N/C
N/C
Deduct for Foreign Airframe Registration. No Liens noted, AIC Report - April 2015.
Engines, 142-STOH
ADD
$16,550
$13,240
$16,550
NADA Blue-book Value. 2,000 TBO, 50-hr Oil changes, Remote Filtration.
Props, 5-SMOH
ADD
$6,500
$5,200
$6,500
NADA Blue-book Value. 2,000 TBO, 5-yr. Calendar OH, No Deice, Painted Spinner.
HSI Compass System
ADD
$8,540
$6,832
$8,540
NADA Blue-book Value. ADD Sandel 3308 HSI coupled KG-102A with KLN90B, VHF NAVs & ADF.
GPS - IFR System
ADD
$4,000
$6,400
$4,000
NADA Blue-book Value. King KLN-90B, IFR (#1) & IFR-GS indication VHF Nav.
GPS - VFR System
ADD
$1,800
$1,440
$1,800
NADA Blue-book Value. Garmin 496 with Weather downlink / XM radio inputs to PS8000 Audio.
Paint Condition
ADD
$2,000
$1,600
$2,000
Market Value at 30% of new. Strip & paint of Cowls & Pants. Good scheme, normal hi-gloss, minimal abrasion.
Interior Condition
ADD
$8,000
$6,400
$8,000
Market Value at 80% of new. Removal, reskin and recondition panels. New leather, sheep skin and carpets.
Comparable Valuations
Factory New $47,600.
FMV $115,340
$95,112
$115,340
NADA Book Value, AS IS – $105,340.*
NADA Book value - excludes airframe paint & interior upgrades.
8|Page
Rev. A
182-66485
Exterior View
Instrument Panel
9|Page
PHOTO SET
N94671
Original Factory Paint Scheme
Updated GPS Avionics
Rev. A
Cabin Interior
New Sheepskin pilot seats
CABIN NOTES
Four (4) leather seats, with sheep-skin (cockpit) inserts, New seat belts & carpeting.
10 | P a g e
Rev. A
Wheel Fairings
NOTES
New paint work match completed to engine cowlings & wheel fairings.
11 | P a g e
Rev. A
Ref
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
Parameter
Market Value
Seller
Location
Contact Info
Model Yr.
Airframe Time
Deice Equip
Engine Model
Fuel, 100LL Avgas
Inspection Status
Engine SMOH
Owners
Prop Model
Prop SMOH
Paint
Interior
Wet Bar
GPS
Autopilot
Radar
Storm Scope
FF Monitor
Fuel Flow Comp
Intercom
Altitude Alert
Capt Inst
Transponder
ADF
DME
Other 1
Other 2
AirSpeed Jet Svc
N94671
$105,340*
AirSpeed Jet Svc
Everett, WA
(425) 576-4030
1978 (66485)
3,049-hrs.
Pitot Only
O-470-U
78-gals
Fresh Annual
42-hrs. STOH
2 Since New
C2A34C204C
0-hrs.
Cowls & Pants
4-PAX, All New
N/A
KLN90B & G496
No
N/A
No
JPI
JPI w/FF
PS 8000 BT
No
Yes
KT-79
Collins 650A
KN-62
Sandel 3308 HSI
Rosen Visors
Compare 1
N95504
$127,500
North Dallas Av
Addison, TX
(972) 233-3335
1978 (66561)
1,295-hrs.
Same
Same
Same
Fresh Annual
120-hrs.
2 Since New
Same
120-hrs.
Touch-up
New Carpet
N/A
G430W & G496
C300A
N/A
WX10A
Shadin
EDM 760
Garmin 340
NO
Yes
KT-76A
KR-87
KNS-80 Built in
DG Only
N/A
Compare 2
N941WM
$92,900
Tsunami Aircraft
Westerly, RI
(401) 348-8877
1978 (66420)
3,940-hrs.
Same
Same
Same
Sep 2015
1050-hrs.
Unknown
Same
1050-hrs
Original
Recent Seats
N/A
G430W & G496
STEC 30
N/A
No
No
No
Garmin 340
NO
Yes
GTX-330
No
KN-64
DG Only
Rosen Visors
Compare 3
N759RT
$105,000
Richard Losher
Ft. Wayne, IN
(260) 493-6693
1978 (66205)
2,318-hrs.
Same
Same
Same
Fresh Annual
374-hrs.
Unknown
Same
374-hrs.
Needs Paint
Original
N/A
KLN94
C300A
N/A
No
No
No
Garmin 340
No
Yes
GTX-327
No
No
DG Only
N/A
FMV NOTATIONS 26 value-points were reviewed of the same model year, interior packages and fuel
capacity. Airframe, engine and propeller times were compared for overhauls completed and time
remaining. Avionics upgrades were evaluated. General paint and interior condition vary.
N94671 (66485) Fresh FAA Annual Inspection with aircraft weighing completed and new W/B. Each of
the parameters is evaluated for calendar time, equipment type and flight hours in-service.
12 | P a g e
Rev. A
Table Definitions
Ref
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
Parameter
Market Value
Seller
Location
Contact Info
Model Yr.
Airframe Time
Deice Equip
Engine Model
Fuel, 100LL Avgas
Inspection Status
Engine SMOH
Owners
Prop Model
Prop SMOH
Paint
Interior
Wet Bar
Garmin, King – GPS
Autopilot
Radar
Storm Scope
FF Monitor
Fuel Flow Comp
Intercom
Altitude Alert
Capt Instruments
Transponder
ADF
DME
Other 1
Other 2
Description
Current 2015 Listed price or market adjusted –valuation
Business or individual
Location of Aircraft
Telephone number
1978 manufacturing year, for comparables
Flight Hours in service
Condition of Pneumatic Deice Boots, if any.
Continental manufacturer model No.
Fuel quantity in Gallons
Annual or Progressive, Completed or Progress status
Hours Since Major engine Overhaul, Left Engine (#1)
Indicate number of owners, if available.
McCaulley, 2-blade.
Hours Since Major Overhaul
Paint condition, completion or touch-up
Corporate or Freighter Floor, number of seats
Installed or Removed.
Primary navigation radio set. If WAAS enabled (W)
Model of Autopilot
If Installed for weather or downlink satellite through display
If installed
Digital FF monitor for tracking quantity of fuel burned
Digital computer to monitor engine health
Installed in audio panel or remote installed
Electronic alerter for pilots
Electronic Horizontal Situation Indicator (HSI)
Type C or other
Automatic Direction Finding (ADF) equipment
Typically integral to the NAV unit or remote installed
Added Equipment or function
Added Equipment or function
NADA Market Book Evaluation
1978 SN variation 182-63479 to 65966 & 66590.
Factory New $47,600. NADA Book Value, AS IS $105,340*.
BASE Avg. Retail $68,000.
ADD $16.65/hr. low engine times. $16.55-hrs X 1,000 = $16,550 ADD.
ADD $4.33/hr. low prop times. $4.33 X 1,500 = $6,500 ADD.
ADD Sandel 3308 Comp system: $8,540, IFR GPS $4,000, VFR GPS $1,800 / Sat WX = $14,340.
13 | P a g e
Rev. A
AIRCRAFT APPRAISAL
This aircraft was personally reviewed and inspected at Snohomish County Airport, Paine Field (KPAE) in
Everett, Washington. The above information has been collected from current market FOR SALE aircraft.
The fair market value (FMV) is determined from NADA Blue Book calculations with industry
improvements made to power plants, airframe, interior and avionics. The inspecting mechanics make
no claim to changes in market value, or certification made on SN 66485 by other mechanics or agencies.
N94671, SN 182-66485
MAINTENANCE WORK & AIRCRAFT CONDITION REVIEW.
Monte J. Schleiff, A&P 3684943
Licensed A&P Mechanic.
702 W. Casino Road, Everett, WA 98204
Mobile: 425/315-3656. Email: circlem1215@hotmail.com
January 24, 2016
N94671, SN 66485
AIRWORTHINESS DIRECTIVE, ANNUAL COMPLIANCE & LOG BOOK REVIEW.
Myron K. Davis, A&P 1713745 IA
Licensed A&P Mechanic with FAA Inspection Authorization.
4709 - 147TH Ave NE, Lake Stevens, WA 98258
Mobile: 425/418-0846 Email: davismk60@comcast.net
January 24, 2016
14 | P a g e
Rev. A
Download