E550 vs Mustang vs P Owner Hours/Annually

Size: px

Start display at page:

Download "E550 vs Mustang vs P Owner Hours/Annually"

Crystal Dickerson
6 years ago
Views:

1 E550 vs Mustang vs P Owner Hours/Annually

2 Annual & Hourly Cost Detail Eclipse 550 GENERAL PARAMETERS Min Crew / Max Passengers 1 / 6 Seats Full Range (NM / SM) / Normal Cruise Speed (KTS / MPH) / Average Pre-Owned Price $2,695, Annual Owner Hours 300 Annual Charter Hours 0.00 Fuel Cost Per Gallon $5.80 Charter Rate $0.00 PAYMENT SCHEDULE Interest Rate 0.00% Payment Period Monthly Term of Loan Loan $0.00 Monthly Lease $0.00 Payment Per Period $0.00 Period Number 0.00 Principal Amount $0.00 Interest Amount $0.00 ANNUAL FIXED COSTS Crew Expense $123, Crew Training $20, Hangar $18, Insurance $15, Aircraft Misc. $8, Management / Marketing Fee $0.00 Payment / Capital Cost $0.00 Original Aircraft Cost $0.00 Annual Value Depreciation(%) 0.00 Term of Ownership 0.00 Average Depreciation / Year $0.00 Total Fixed Cost W/O Charter $185, Net Charter Contribution $0.00 Total Fixed Cost With Charter $185, BUDGET BY PERCENTAGES Fuel Cost (%) Airframe Maintenance 6.64 Engine / APU Maintenance (%) Crew Misc. / Part 91 (%) 9.56 Crew Expense (%) Crew Training (%) 4.74 Hangar (%) 4.13 Insurance (%) 3.53 Aircraft Misc. (%) 1.83 Management / Marketing Fee (%) 0.00 Payment / Capital Cost (%) 0.00 Average Depreciation / Year (%) 0.00 Total Percentages OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) Fuel Cost Per Hour $ Fuel Cost Per Gallon $5.80 Airframe Maintenance $96.52 Engine / APU Maintenance $ Total Maintenance $ Crew Misc. / Part 91 $ Total Variable Cost Per Hour $ Total Fixed Cost W/O Charter $ Total Fixed Cost With Charter $ Total Hourly Cost W/O Charter $1, Total Hourly Cost with Charter $1, ANNUAL BUDGET Annual Owner Hours 300 Annual Budget $436, MONTHLY BUDGET Monthly Hours 25 Monthly Budget $36, ANNUAL VARIABLE COSTS Fuel Gallons / Part 91 20, Fuel Cost / Part 91 $118, Maintenance $28, Engine/APU Maintenance/Part 91 $61, Crew Misc. / Part 91 $41, Total Variable Cost $250, CHARTER REVENUE AND PROFIT CONTRIBUTION Charter Revenue $0.00 Variable Cost of Charter $0.00 Net Profit Contribution $0.00 NOTES

3 Annual Operational Summary Eclipse 550 TRIP COST CALCULATOR Trip Distance (SM) 0.00 Block Speed (MPH) Trip Time (Hours) 0 Variable Cost / Hour $0.00 Total Trip Cost $0.00 Total Hours Saved 0.00 Commercial Air & Overnight Costs $0.00 Value / Hour / Executive $0.00 Number of Executives 0.00 All- In Savings $0.00 Private Aircraft Expense $0.00 Total Costs Savings $0.00 Cost Savings Per Hour $0.00 ANNUAL OPERATIONAL COST SUMMARY Fixed Cost $185, Variable Cost $250, Net Charter Profit $0.00 Net Annual Cost $436, Owner Hours Flown Owner Cost / Hour W/O Charter $1, Charter Hours 0.00 Owner Cost / Hour With Charter $1, MONTHLY BUDGET Revenue / Hour $0.00 Variable Cost / Hour $ Gross Profit / Charter Hour $0.00 DEPRECIATION CALCULATOR Full Price of Aircraft $0.00 Year Rate (%) Depreciation Depreciation Value Cumulative Depreciation Adjusted Cost / Hour The schedule above reflects commonly used aircraft tax depreciation rates. These may or may not be applicable to your individual situation. The adjusted cost per hour is based on a 40% tax rate. However, we would advise you to consult with a tax professional familiar with aircraft depreciation guidelines and how they relate to your own business circumstances.

Eclipse 550 Very Light Jets BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour 96.52 Engine / APU Maintenance Per Hour 205.72 Fuel Cost @ $5.

4 Eclipse 550 Very Light Jets BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour Engine / APU Maintenance Per Hour Fuel $5.80 Per Gallon based on (Gallons Per Hour) $ Total Variable Cost Per Hour ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 1 / 6 Baggage Capacity External / Internal (Cubic Feet) 0 / 16 Cabin Height (Feet) 4'2" Cabin Width (Feet) 4'8" Cabin Length (Feet) 7'6" Cabin Volume (Cubic Feet) Years in Production 2013 Active Fleet (approximate) 0.00 Average Pre-Owned Asking Price $2,695, BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 1125 / 1295 Ferry Range (No Payload) (NM / SM) 1238 / 1424 Balance Field Length* (Take-off Distance in Feet) Landing Distance (Feet) 2,790 Average Block Speed (KTS / MPH) 365 / 420 Normal Cruise Speed (KTS / MPH) 375 / 432 Long Range Cruise Speed (KTS / MPH) 345 / 397 Fuel Usage (Gallons Per Hour) Service Ceiling (Feet) Useful Payload With Full Fuel 636 *Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and airport elevation. Data and dimensions shown may vary slightly and are subject to change.

5 Interior/Exterior Floorplan/Cross Section Eclipse 550

6 Eclipse 550 Very Light Jets 4.1% 3.5% 28.3% 4.7% 9.6% 14.1% 27.1% 6.6% Fuel Cost Airframe Maintenance Engine / APU Maintenance Crew Misc. / Part 91 Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee Payment / Capital Cost Average Depreciation / Year

7 Annual & Hourly Cost Detail Cessna Citation Mustang GENERAL PARAMETERS Min Crew / Max Passengers 1 / 4 Seats Full Range (NM / SM) / Normal Cruise Speed (KTS / MPH) / Average Pre-Owned Price $2,043, Annual Owner Hours 300 Annual Charter Hours 0.00 Fuel Cost Per Gallon $5.80 Charter Rate $0.00 PAYMENT SCHEDULE Interest Rate 0.00% Payment Period Monthly Term of Loan Loan $0.00 Monthly Lease $0.00 Payment Per Period $0.00 Period Number 0.00 Principal Amount $0.00 Interest Amount $0.00 ANNUAL FIXED COSTS Crew Expense $144, Crew Training $22, Hangar $21, Insurance $24, Aircraft Misc. $10, Management / Marketing Fee $0.00 Payment / Capital Cost $0.00 Original Aircraft Cost $0.00 Annual Value Depreciation(%) 0.00 Term of Ownership 0.00 Average Depreciation / Year $0.00 Total Fixed Cost W/O Charter $222, Net Charter Contribution $0.00 Total Fixed Cost With Charter $222, BUDGET BY PERCENTAGES Fuel Cost (%) Airframe Maintenance 6.42 Engine / APU Maintenance (%) Crew Misc. / Part 91 (%) 9.05 Crew Expense (%) Crew Training (%) 4.47 Hangar (%) 4.21 Insurance (%) 4.78 Aircraft Misc. (%) 1.96 Management / Marketing Fee (%) 0.00 Payment / Capital Cost (%) 0.00 Average Depreciation / Year (%) 0.00 Total Percentages OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) Fuel Cost Per Hour $ Fuel Cost Per Gallon $5.80 Airframe Maintenance $ Engine / APU Maintenance $ Total Maintenance $ Crew Misc. / Part 91 $ Total Variable Cost Per Hour $ Total Fixed Cost W/O Charter $ Total Fixed Cost With Charter $ Total Hourly Cost W/O Charter $1, Total Hourly Cost with Charter $1, ANNUAL BUDGET Annual Owner Hours 300 Annual Budget $510, MONTHLY BUDGET Monthly Hours 25 Monthly Budget $42, ANNUAL VARIABLE COSTS Fuel Gallons / Part 91 24, Fuel Cost / Part 91 $140, Maintenance $32, Engine/APU Maintenance/Part 91 $67, Crew Misc. / Part 91 $46, Total Variable Cost $287, CHARTER REVENUE AND PROFIT CONTRIBUTION Charter Revenue $0.00 Variable Cost of Charter $0.00 Net Profit Contribution $0.00 NOTES

8 Annual Operational Summary Cessna Citation Mustang TRIP COST CALCULATOR Trip Distance (SM) 0.00 Block Speed (MPH) Trip Time (Hours) 0 Variable Cost / Hour $0.00 Total Trip Cost $0.00 Total Hours Saved 0.00 Commercial Air & Overnight Costs $0.00 Value / Hour / Executive $0.00 Number of Executives 0.00 All- In Savings $0.00 Private Aircraft Expense $0.00 Total Costs Savings $0.00 Cost Savings Per Hour $0.00 ANNUAL OPERATIONAL COST SUMMARY Fixed Cost $222, Variable Cost $287, Net Charter Profit $0.00 Net Annual Cost $510, Owner Hours Flown Owner Cost / Hour W/O Charter $1, Charter Hours 0.00 Owner Cost / Hour With Charter $1, MONTHLY BUDGET Revenue / Hour $0.00 Variable Cost / Hour $ Gross Profit / Charter Hour $0.00 DEPRECIATION CALCULATOR Full Price of Aircraft $0.00 Year Rate (%) Depreciation Depreciation Value Cumulative Depreciation Adjusted Cost / Hour The schedule above reflects commonly used aircraft tax depreciation rates. These may or may not be applicable to your individual situation. The adjusted cost per hour is based on a 40% tax rate. However, we would advise you to consult with a tax professional familiar with aircraft depreciation guidelines and how they relate to your own business circumstances.

Cessna Citation Mustang Light Jets BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour 109.20 Engine / APU Maintenance Per Hour 226.00 Fuel Cost @ $5.

9 Cessna Citation Mustang Light Jets BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour Engine / APU Maintenance Per Hour Fuel $5.80 Per Gallon based on (Gallons Per Hour) $ Total Variable Cost Per Hour ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 1 / 4 Baggage Capacity External / Internal (Cubic Feet) 57 / 6 Cabin Height (Feet) 4'6" Cabin Width (Feet) 4'7" Cabin Length (Feet) 9'10" Cabin Volume (Cubic Feet) Years in Production to present Active Fleet (approximate) Average Pre-Owned Asking Price $2,043, BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 730 / 840 Ferry Range (No Payload) (NM / SM) 1089 / 1253 Balance Field Length* (Take-off Distance in Feet) Landing Distance (Feet) 3,448 Average Block Speed (KTS / MPH) 316 / 364 Normal Cruise Speed (KTS / MPH) 343 / 395 Long Range Cruise Speed (KTS / MPH) 309 / 355 Fuel Usage (Gallons Per Hour) Service Ceiling (Feet) Useful Payload With Full Fuel 606 *Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and airport elevation. Data and dimensions shown may vary slightly and are subject to change.

10 Interior/Exterior Floorplan/Cross Section Cessna Citation Mustang

11 Cessna Citation Mustang Light Jets 4.2% 4.8% 2% 28.2% 4.5% 9% 13.3% 27.6% 6.4% Fuel Cost Airframe Maintenance Engine / APU Maintenance Crew Misc. / Part 91 Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee Payment / Capital Cost Average Depreciation / Year

12 Annual & Hourly Cost Detail Embraer Phenom 100 GENERAL PARAMETERS Min Crew / Max Passengers 1 / 8 Seats Full Range (NM / SM) / Normal Cruise Speed (KTS / MPH) / Average Pre-Owned Price $2,895, Annual Owner Hours 300 Annual Charter Hours 0.00 Fuel Cost Per Gallon $5.80 Charter Rate $0.00 PAYMENT SCHEDULE Interest Rate 0.00% Payment Period Monthly Term of Loan Loan $0.00 Monthly Lease $0.00 Payment Per Period $0.00 Period Number 0.00 Principal Amount $0.00 Interest Amount $0.00 ANNUAL FIXED COSTS Crew Expense $144, Crew Training $22, Hangar $21, Insurance $20, Aircraft Misc. $10, Management / Marketing Fee $0.00 Payment / Capital Cost $0.00 Original Aircraft Cost $0.00 Annual Value Depreciation(%) 0.00 Term of Ownership 0.00 Average Depreciation / Year $0.00 Total Fixed Cost W/O Charter $218, Net Charter Contribution $0.00 Total Fixed Cost With Charter $218, BUDGET BY PERCENTAGES Fuel Cost (%) Airframe Maintenance 5.35 Engine / APU Maintenance (%) Crew Misc. / Part 91 (%) 7.95 Crew Expense (%) Crew Training (%) 3.93 Hangar (%) 3.70 Insurance (%) 3.44 Aircraft Misc. (%) 1.72 Management / Marketing Fee (%) 0.00 Payment / Capital Cost (%) 0.00 Average Depreciation / Year (%) 0.00 Total Percentages OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) Fuel Cost Per Hour $ Fuel Cost Per Gallon $5.80 Airframe Maintenance $ Engine / APU Maintenance $ Total Maintenance $ Crew Misc. / Part 91 $ Total Variable Cost Per Hour $1, Total Fixed Cost W/O Charter $ Total Fixed Cost With Charter $ Total Hourly Cost W/O Charter $1, Total Hourly Cost with Charter $1, ANNUAL BUDGET Annual Owner Hours 300 Annual Budget $581, MONTHLY BUDGET Monthly Hours 25 Monthly Budget $48, ANNUAL VARIABLE COSTS Fuel Gallons / Part 91 37, Fuel Cost / Part 91 $219, Maintenance $31, Engine/APU Maintenance/Part 91 $66, Crew Misc. / Part 91 $46, Total Variable Cost $362, CHARTER REVENUE AND PROFIT CONTRIBUTION Charter Revenue $0.00 Variable Cost of Charter $0.00 Net Profit Contribution $0.00 NOTES

13 Annual Operational Summary Embraer Phenom 100 TRIP COST CALCULATOR Trip Distance (SM) 0.00 Block Speed (MPH) Trip Time (Hours) 0 Variable Cost / Hour $0.00 Total Trip Cost $0.00 Total Hours Saved 0.00 Commercial Air & Overnight Costs $0.00 Value / Hour / Executive $0.00 Number of Executives 0.00 All- In Savings $0.00 Private Aircraft Expense $0.00 Total Costs Savings $0.00 Cost Savings Per Hour $0.00 ANNUAL OPERATIONAL COST SUMMARY Fixed Cost $218, Variable Cost $362, Net Charter Profit $0.00 Net Annual Cost $581, Owner Hours Flown Owner Cost / Hour W/O Charter $1, Charter Hours 0.00 Owner Cost / Hour With Charter $1, MONTHLY BUDGET Revenue / Hour $0.00 Variable Cost / Hour $1, Gross Profit / Charter Hour $0.00 DEPRECIATION CALCULATOR Full Price of Aircraft $0.00 Year Rate (%) Depreciation Depreciation Value Cumulative Depreciation Adjusted Cost / Hour The schedule above reflects commonly used aircraft tax depreciation rates. These may or may not be applicable to your individual situation. The adjusted cost per hour is based on a 40% tax rate. However, we would advise you to consult with a tax professional familiar with aircraft depreciation guidelines and how they relate to your own business circumstances.

14 Embraer Phenom 100 Light Jets BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour Engine / APU Maintenance Per Hour Fuel $5.80 Per Gallon based on (Gallons Per Hour) $ Total Variable Cost Per Hour 1, ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 1 / 8 Baggage Capacity External / Internal (Cubic Feet) 55 / 10 Cabin Height (Feet) 4'11" Cabin Width (Feet) 5'1" Cabin Length (Feet) 11'0" Cabin Volume (Cubic Feet) Years in Production to present Active Fleet (approximate) Average Pre-Owned Asking Price $2,895, BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 750 / 863 Ferry Range (No Payload) (NM / SM) 1240 / 1426 Balance Field Length* (Take-off Distance in Feet) Landing Distance (Feet) 2,699 Average Block Speed (KTS / MPH) 395 / 454 Normal Cruise Speed (KTS / MPH) 390 / 449 Long Range Cruise Speed (KTS / MPH) 335 / 385 Fuel Usage (Gallons Per Hour) Service Ceiling (Feet) Useful Payload With Full Fuel 586 *Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and airport elevation. Data and dimensions shown may vary slightly and are subject to change.

15 Interior/Exterior Floorplan/Cross Section Embraer Phenom 100

16 Embraer Phenom 100 Light Jets 3.9% 3.7% 3.4% Fuel Cost 24.8% 7.9% 11.4% 5.3% 37.7% Airframe Maintenance Engine / APU Maintenance Crew Misc. / Part 91 Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee Payment / Capital Cost Average Depreciation / Year

17 Annual Operating Cost Summary Comparison TYPE Eclipse 550 Cessna Citation Mustang Embraer Phenom 100 Owner Hours Per Year Charter Hours Per Year Total Hours Per Year Fuel Cost Per Gallon $5.80 $5.80 $5.80 Total Fuel Gallons (Part 91) 20, , , ANNUAL VARIABLE COSTS Fuel Cost (Part 91) $118, $140, $219, Airframe Maintenance(Part 91) $28, $32, $31, Engine & APU Maintenance(Part 91) $61, $67, $66, Crew Misc. (Part 91) $41, $46, $46, Total Variable Cost $250, $287, $362, ANNUAL FIXED COSTS Crew Expense $123, $144, $144, Crew Training $20, $22, $22, Hangar $18, $21, $21, Insurance $15, $24, $20, Aircraft Misc. $8, $10, $10, Management /Marketing Fee $0.00 $0.00 $0.00 Payment / Capital Cost $0.00 $0.00 $0.00 Average Market Depreciaton / Year $0.00 $0.00 $0.00 Total Cost W/O Charter $185, $222, $218, CHARTER CONTRIBUTION Charter Revenue $0.00 $0.00 $0.00 Variable Cost of Charter $0.00 $0.00 $0.00 Net Profit Contribution $0.00 $0.00 $0.00 Total Fixed Cost With Charter $185, $222, $218, ANNUAL BUDGET Annual Hours / Part Annual Budget W/O Charter $436, $510, $581, Annual Budget With Charter $436, $510, $581, MONTHLY BUDGET Monthly Budget W/O Charter $36, $42, $48, Monthly Budget With Charter $36, $42, $48, HOURLY COSTS Owner Hourly Rate W/O Charter $1, $1, $1, Owner Hourly Rate With Charter $1, $1, $1,938.20

18 Aircraft Specifications Comparison Report TYPE Eclipse 550 Cessna Citation Mustang Embraer Phenom 100 BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour $96.52 $ $ Engine / APU Maintenance Per Hour $ $ $ Fuel $5.80 Per Gallon based on Gallons Per Hour $ $ $ Total Variable Cost Per Hour $ $ $1, ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 1 / 6 1 / 4 1 / 8 Baggage Capacity External / Internal (Cubic Feet) 0 / / 6 55 / 10 Cabin Height (Feet) 4'2" 4'6" 4'11" Cabin Width (Feet) 4'8" 4'7" 5'1" Cabin Length (Feet) 7'6" 9'10" 11'0" Cabin Volume (Cubic Feet) Years in Production to present to present Active Fleet (approximate) Average Pre-Owned Asking Price $2,695, $2,043, $2,895, BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 1125 / / / 863 Ferry Range (No Payload) (NM / SM) 1238 / / / 1426 Balance Field Length* (Take-off Distance in Feet) Landing Distance (Feet) 2,790 3,448 2,699 Average Block Speed (KTS / MPH) 365 / / / 454 Normal Cruise Speed (KTS / MPH) 375 / / / 449 Long Range Cruise Speed (KTS / MPH) 345 / / / 385 Fuel Usage (GPH) Service Ceiling (Feet) Useful Payload With Full Fuel *Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and airport elevation. Data and dimensions shown may vary slightly and are subject to change.

19 Range Map Report Model Category Radius Eclipse 550 Very Light Jets NM Cessna Citation Mustang Light Jets NM Embraer Phenom 100 Light Jets NM Map data 2013 Google, INEGI, MapLink Terms of Use Note: For Jets & Turboprops "Seats Full Range" represents the maximum IFR range of the aircraft at Long Range Cruise with all passenger seats occupied. ACC assumes NBAA IFR alternate fuel reserve calculation for a 200 nautical mile alternate. Does not include winds aloft or any other weather related obstacles.

Annual & Hourly Cost Detail

Aircraft Analysis Annual & Hourly Cost Detail Embraer Phenom 100 GENERAL PARAMETERS Min Crew / Max Passengers 1 / 6 Seats Full Range (NM / SM) 896.00 / 1031.10 Normal Cruise Speed (KTS / MPH) 390.00 /