E550 vs Mustang vs P Owner Hours/Annually

Similar documents
Annual & Hourly Cost Detail

Chris Doerr Phone: Aircraft Cost Calculator, LLC 1341 W. Mequon Road, Suite 205, Mequon, WI Powered by ACC:

G200 & CL605 Analysis

Real Estate Investor Calculator Project Workbook. Quick Estimate Factors MAIN DATA ENTRY

City of Eagleville Budget Presentation Fiscal Year 2018

Lakeland Court MHP Norton Rd Lakeland, FL 33809

Math 112 Spring 2018 Midterm 2 Review Problems Page 1

3 2 (C) 1 (D) 2 (E) 2. Math 112 Fall 2017 Midterm 2 Review Problems Page 1. Let. . Use these functions to answer the next two questions.

2015 Costs and Returns Estimate Eastern Idaho: Alfalfa Hay Establishment in Grain Stubble Paul E. Patterson Background and Assumptions

Paul Patterson Background and Assumptions

Background and Assumptions

Source: % % FINANCING SHORT TERM HOLDING / RESALE. 30 Maximun Offer to Resell (Fix/Flip): $ 424,000.00

Effective Gross Revenue 3,335,005 3,130,591 3,320,552 3,338,276 3,467,475 3,606,962 3,509,653 3,981,103 3,984,065 4,147,197 4,300,790

Background and Assumptions

HOW TO USE THE SBDC FINANCIAL TEMPLATE

Sunshine City 47-Sp MHP

Background and Assumptions

A DISCOUNT MINI STORAGE

PORTLAND FRIENDS OF THE DHAMMA Financial Statement Narrative

Madison City Schools Budget. FY 2018 Proposed Budget 2nd Public Hearing August 31,

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 4

Background and Assumptions

Paul Patterson and Steven Hines Background and Assumptions

Background and Assumptions

Eastern Idaho. Paul E. Patterson and Juliet M. Marshall Background and Assumptions

Just a Few Keystrokes Away

Background and Assumptions

Paul Patterson, Steven Hines and Juliet Marshall. Background and Assumptions

INCOME BEFORE CONTRIBUTIONS 32,373 Net Operating Gain/(Loss) (97,940) 70, ,619 32,373 Net Total Gain/(Loss) (97,940) 71, ,306

Background and Assumptions

Revenue Estimating Conference Transportation Revenues March 6, 2009 Forecast, Adjusted for 2009 Law Changes Executive Summary

Paul Patterson Background and Assumptions

Summary of Main Checking Account

Minimum%Wage%Rate,%2004%to%2021:%$/hour%

We Care Community Foundation Statement of Financial Income and Expense Accrual Basis January 1 through December 15, 2007

Transportation Revenue Estimating Conference November 4, 2005 Executive Summary

SCHEDULING PROBLEMS FOR FRACTIONAL AIRLINES

Disclosures - IFFCO TOKIO General Insurance Co. Ltd. for the period 1st April, st December, 2018 S.No. Form No Description

Fiscal Year Budget

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. PROPOSED OPERATING BUDGET... 3

EM 8822-E October 2007 Orchard Economics: Establishing and Producing Medium-Density Pears in Hood River County

The Talking Farm Treasurer's Report and Financial Statements (for internal use only) June 30, 2016

Mammoth Lakes Tourism Profit & Loss by Class June 2017

BUILDING BUSINESS SUCCESS

October 2018 Monthly Financial Statements

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND

Independent Accountant's Compilation Report

Economics and Competitiveness. Cost and Return Benchmarks for Crops and Forages. Brown Soil Zone

Florida Alliance for Assistive Services and Tec

c. Solve the system of two equations to find the speed of the boat in the water (x) and the speed of the current (y). (0.45, 0.05)

The economic impact of the Liberty Oil Project A focus on employment and wages during the construction phase. Mouhcine Guettabi and Robert Loeffler

Specifications Subject To Verification Upon Inspection. Aircraft Subject To Prior Sale or Removal From Market.


Crop Enterprise Budget Sugar Beets, Thick-Planted, Wheatland Area

GASB 34. Basic Financial Statements M D & A

CITY OF OSAGE BEACH. Financial Statements

Town of New Haven 2015 Budget

January 5, 2016 FRIENDS OF THE COLUMBUS METROPOLITAN LIBRARY LIBRARY STORE REQUEST FOR LETTERS OF INTEREST PURPOSE

FY ANNUAL FINANCIAL REPORT

Illinois Heartland Library System Statement of Revenues and Expenditures Fund #10 - General Fund. YTD Budget (07/01/ /31/2019)

Lakeshore Landing Homeowners Association. Budget for Fiscal Year June 2013-May 2014

Budget Estimates period of the No

As included in Load Forecast Review Report (Page 1):

One way to deal with the unpredictable costs of winter weather. By Shane Belvin

Indexed Universal Life vs. Term Insurance and a Side Fund

Integrated Electricity Demand and Price Forecasting

Jan - Dec 16 Budget $ Over Budget Income 300 TAXES Real Estate Taxes , ,500.00

Altadena Library District Final Budget Worksheet July 2018 through June 2019

PROJECT PROFILE ON THE ESTABLISHMENT OF RECREATIONAL CENTER

Fort Wayne Rescue Mission Ministries Balance Sheet As of 1/31/2018. Current Year

Apr 30, 18 ASSETS Current Assets Checking/Savings Wells Fargo Checking 47, Contingency Fund Svngs Account 11,004.

SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2017 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET... 3

State of New Jersey Department of Community Affairs Annual Debt Statement

The financial reports included in your board packet represent IHLS Financial Activities through July 31, 2018.

RESOLUTION NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF SUPERVISORS OF THE CORKSCREW FARMS COMMUNITY DEVELOPMENT DISTRICT:

FINANCE & GRAPHS Questions

E-Community Check Request Checklist

(Chair) Joe Hall, Keith Gudger, Tom Manheim, Maitreya Maziarz

BROOMFIELD COLORADO...

Manatee School of Arts and Sciences, Inc. Budget vs. Actuals: Budget FY - FY16 P&L July June 2017

Independent Accountant's Compilation Report

CEE Computer Applications. Mathematical Programming (LP) and Excel Solver

CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT

Summary of All Units Change In Net Position For the Four Months Ending Tuesday, July 31, Annual Budget

CITY OF PORT ST. LUCIE UTILITY SYSTEMS DEPARTMENT

Town of Williamston Trial Balance

BRITISH VIRGIN ISLANDS SECTORAL GROSS DOMESTIC PRODUCT MARKET PRICES (current prices) (US$M)

Applications of Mathematics 12 June 2004 Provincial Examination

Sheet1. Total Unreserved Net Assets/Retained Earnings

OCRRA 2019 Amended Budget

Example 2: The demand function for a popular make of 12-speed bicycle is given by

UAV APPLICATIONS IN ENGINEERING. Presented By Wohnrade Civil Engineers, Inc.

12/07/2016 Jeremy E. Machanic Receipt collections Rent/Lease Income - July ,987.16

City of Forest Hills Profit & Loss for the month and Fiscal Year October 2015

B O M B A R D I E R G L O B A L I N T R O D U C T O R Y S P E C I F I C AT I O N

TOTAL REVENUE, APPROPRIATIONS AND FUND BALANCES as of 09/30/2011 Fund Balance 7/1/2011 AFR 40,130,072.95

PENNSYLVANIA COMPENSATION RATING BUREAU F CLASS FILING INTERNAL RATE OF RETURN MODEL

Texas Tech University Health Sciences Center (739) Statement of Net Position August 31, 2017 and 2016

THE PELOTON CONDOMINIUM ASSOCIATION INC Page: 1 Budget Variance Report 12/31/2018

City of Scottsbluff FUND EQUITY IN CASH - YEAR TO DATE FOR THE NINE MONTHS ENDED JUNE 30, 2017 AND 2016

Transcription:

E550 vs Mustang vs P100 300 Owner Hours/Annually

Annual & Hourly Cost Detail Eclipse 550 GENERAL PARAMETERS Min Crew / Max Passengers 1 / 6 Seats Full Range (NM / SM) 1125.00 / 1294.63 Normal Cruise Speed (KTS / MPH) 375.00 / 431.54 Average Pre-Owned Price $2,695,000.00 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 120.00 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 $123,600.00 Crew Training $20,661.80 Hangar $18,000.00 Insurance $15,390.00 Aircraft Misc. $8,000.00 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 $185,651.80 Net Charter Contribution $0.00 Total Fixed Cost With Charter $185,651.80 BUDGET BY PERCENTAGES Fuel Cost (%) 27.12 Airframe Maintenance 6.64 Engine / APU Maintenance (%) 14.14 Crew Misc. / Part 91 (%) 9.56 Crew Expense (%) 28.33 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 100.00 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) 68.00 Fuel Cost Per Hour $394.40 Fuel Cost Per Gallon $5.80 Airframe Maintenance $96.52 Engine / APU Maintenance $205.72 Total Maintenance $302.24 Crew Misc. / Part 91 $139.00 Total Variable Cost Per Hour $835.64 Total Fixed Cost W/O Charter $618.84 Total Fixed Cost With Charter $618.84 Total Hourly Cost W/O Charter $1,454.48 Total Hourly Cost with Charter $1,454.48 ANNUAL BUDGET Annual Owner Hours 300 Annual Budget $436,343.80 MONTHLY BUDGET Monthly Hours 25 Monthly Budget $36,361.98 ANNUAL VARIABLE COSTS Fuel Gallons / Part 91 20,400.00 Fuel Cost / Part 91 $118,320.00 Maintenance $28,956.00 Engine/APU Maintenance/Part 91 $61,716.00 Crew Misc. / Part 91 $41,700.00 Total Variable Cost $250,692.00 CHARTER REVENUE AND PROFIT CONTRIBUTION Charter Revenue $0.00 Variable Cost of Charter $0.00 Net Profit Contribution $0.00 NOTES

Annual Operational Summary Eclipse 550 TRIP COST CALCULATOR Trip Distance (SM) 0.00 Block Speed (MPH) 420.03 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 $185,651.80 Variable Cost $250,692.00 Net Charter Profit $0.00 Net Annual Cost $436,343.80 Owner Hours Flown 300.00 Owner Cost / Hour W/O Charter $1,454.48 Charter Hours 0.00 Owner Cost / Hour With Charter $1,454.48 MONTHLY BUDGET Revenue / Hour $0.00 Variable Cost / Hour $835.64 Gross Profit / Charter Hour $0.00 DEPRECIATION CALCULATOR Full Price of Aircraft $0.00 Year 1 2 3 4 5 6 7 8 Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cumulative Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Adjusted Cost / Hour 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 @ $5.80 Per Gallon based on 68.00 (Gallons Per Hour) $394.40 Total Variable Cost Per Hour 835.64 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) 145.83 Years in Production 2013 Active Fleet (approximate) 0.00 Average Pre-Owned Asking Price $2,695,000.00 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) 2433.00 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) 68.00 Service Ceiling (Feet) 41000.00 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.

Interior/Exterior Floorplan/Cross Section Eclipse 550

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

Annual & Hourly Cost Detail Cessna Citation Mustang GENERAL PARAMETERS Min Crew / Max Passengers 1 / 4 Seats Full Range (NM / SM) 730.00 / 840.00 Normal Cruise Speed (KTS / MPH) 343.40 / 394.91 Average Pre-Owned Price $2,043,000.00 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 120.00 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 $144,200.00 Crew Training $22,824.80 Hangar $21,500.00 Insurance $24,400.00 Aircraft Misc. $10,000.00 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 $222,924.80 Net Charter Contribution $0.00 Total Fixed Cost With Charter $222,924.80 BUDGET BY PERCENTAGES Fuel Cost (%) 27.60 Airframe Maintenance 6.42 Engine / APU Maintenance (%) 13.28 Crew Misc. / Part 91 (%) 9.05 Crew Expense (%) 28.24 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 100.00 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) 81.00 Fuel Cost Per Hour $469.80 Fuel Cost Per Gallon $5.80 Airframe Maintenance $109.20 Engine / APU Maintenance $226.00 Total Maintenance $335.20 Crew Misc. / Part 91 $154.00 Total Variable Cost Per Hour $959.00 Total Fixed Cost W/O Charter $743.08 Total Fixed Cost With Charter $743.08 Total Hourly Cost W/O Charter $1,702.08 Total Hourly Cost with Charter $1,702.08 ANNUAL BUDGET Annual Owner Hours 300 Annual Budget $510,624.80 MONTHLY BUDGET Monthly Hours 25 Monthly Budget $42,552.07 ANNUAL VARIABLE COSTS Fuel Gallons / Part 91 24,300.00 Fuel Cost / Part 91 $140,940.00 Maintenance $32,760.00 Engine/APU Maintenance/Part 91 $67,800.00 Crew Misc. / Part 91 $46,200.00 Total Variable Cost $287,700.00 CHARTER REVENUE AND PROFIT CONTRIBUTION Charter Revenue $0.00 Variable Cost of Charter $0.00 Net Profit Contribution $0.00 NOTES

Annual Operational Summary Cessna Citation Mustang TRIP COST CALCULATOR Trip Distance (SM) 0.00 Block Speed (MPH) 364.14 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 $222,924.80 Variable Cost $287,700.00 Net Charter Profit $0.00 Net Annual Cost $510,624.80 Owner Hours Flown 300.00 Owner Cost / Hour W/O Charter $1,702.08 Charter Hours 0.00 Owner Cost / Hour With Charter $1,702.08 MONTHLY BUDGET Revenue / Hour $0.00 Variable Cost / Hour $959.00 Gross Profit / Charter Hour $0.00 DEPRECIATION CALCULATOR Full Price of Aircraft $0.00 Year 1 2 3 4 5 6 7 8 Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cumulative Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Adjusted Cost / Hour 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 @ $5.80 Per Gallon based on 81.00 (Gallons Per Hour) $469.80 Total Variable Cost Per Hour 959.00 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) 203.00 Years in Production 2005 - to present Active Fleet (approximate) 450.00 Average Pre-Owned Asking Price $2,043,000.00 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) 3151.20 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) 81.00 Service Ceiling (Feet) 41000.00 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.

Interior/Exterior Floorplan/Cross Section Cessna Citation Mustang

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

Annual & Hourly Cost Detail Embraer Phenom 100 GENERAL PARAMETERS Min Crew / Max Passengers 1 / 8 Seats Full Range (NM / SM) 750.00 / 863.08 Normal Cruise Speed (KTS / MPH) 390.00 / 448.80 Average Pre-Owned Price $2,895,000.00 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 120.00 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 $144,200.00 Crew Training $22,824.80 Hangar $21,500.00 Insurance $20,002.00 Aircraft Misc. $10,000.00 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 $218,526.80 Net Charter Contribution $0.00 Total Fixed Cost With Charter $218,526.80 BUDGET BY PERCENTAGES Fuel Cost (%) 37.71 Airframe Maintenance 5.35 Engine / APU Maintenance (%) 11.42 Crew Misc. / Part 91 (%) 7.95 Crew Expense (%) 24.80 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 100.00 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) 126.00 Fuel Cost Per Hour $730.80 Fuel Cost Per Gallon $5.80 Airframe Maintenance $103.66 Engine / APU Maintenance $221.32 Total Maintenance $324.98 Crew Misc. / Part 91 $154.00 Total Variable Cost Per Hour $1,209.78 Total Fixed Cost W/O Charter $728.42 Total Fixed Cost With Charter $728.42 Total Hourly Cost W/O Charter $1,938.20 Total Hourly Cost with Charter $1,938.20 ANNUAL BUDGET Annual Owner Hours 300 Annual Budget $581,460.80 MONTHLY BUDGET Monthly Hours 25 Monthly Budget $48,455.07 ANNUAL VARIABLE COSTS Fuel Gallons / Part 91 37,800.00 Fuel Cost / Part 91 $219,240.00 Maintenance $31,098.00 Engine/APU Maintenance/Part 91 $66,396.00 Crew Misc. / Part 91 $46,200.00 Total Variable Cost $362,934.00 CHARTER REVENUE AND PROFIT CONTRIBUTION Charter Revenue $0.00 Variable Cost of Charter $0.00 Net Profit Contribution $0.00 NOTES

Annual Operational Summary Embraer Phenom 100 TRIP COST CALCULATOR Trip Distance (SM) 0.00 Block Speed (MPH) 454.56 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 $218,526.80 Variable Cost $362,934.00 Net Charter Profit $0.00 Net Annual Cost $581,460.80 Owner Hours Flown 300.00 Owner Cost / Hour W/O Charter $1,938.20 Charter Hours 0.00 Owner Cost / Hour With Charter $1,938.20 MONTHLY BUDGET Revenue / Hour $0.00 Variable Cost / Hour $1,209.78 Gross Profit / Charter Hour $0.00 DEPRECIATION CALCULATOR Full Price of Aircraft $0.00 Year 1 2 3 4 5 6 7 8 Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cumulative Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Adjusted Cost / Hour 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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.

Embraer Phenom 100 Light Jets BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour 103.66 Engine / APU Maintenance Per Hour 221.32 Fuel Cost @ $5.80 Per Gallon based on 126.00 (Gallons Per Hour) $730.80 Total Variable Cost Per Hour 1,209.78 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) 274.92 Years in Production 2007 - to present Active Fleet (approximate) 268.00 Average Pre-Owned Asking Price $2,895,000.00 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) 3125.00 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) 126.00 Service Ceiling (Feet) 41000.00 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.

Interior/Exterior Floorplan/Cross Section Embraer Phenom 100

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

Annual Operating Cost Summary Comparison TYPE Eclipse 550 Cessna Citation Mustang Embraer Phenom 100 Owner Hours Per Year 300 300 300 Charter Hours Per Year 0 0 0 Total Hours Per Year 300 300 300 Fuel Cost Per Gallon $5.80 $5.80 $5.80 Total Fuel Gallons (Part 91) 20,400.00 24,300.00 37,800.00 ANNUAL VARIABLE COSTS Fuel Cost (Part 91) $118,320.00 $140,940.00 $219,240.00 Airframe Maintenance(Part 91) $28,956.00 $32,760.00 $31,098.00 Engine & APU Maintenance(Part 91) $61,716.00 $67,800.00 $66,396.00 Crew Misc. (Part 91) $41,700.00 $46,200.00 $46,200.00 Total Variable Cost $250,692.00 $287,700.00 $362,934.00 ANNUAL FIXED COSTS Crew Expense $123,600.00 $144,200.00 $144,200.00 Crew Training $20,661.80 $22,824.80 $22,824.80 Hangar $18,000.00 $21,500.00 $21,500.00 Insurance $15,390.00 $24,400.00 $20,002.00 Aircraft Misc. $8,000.00 $10,000.00 $10,000.00 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 $185,651.80 $222,924.80 $218,526.80 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 $185,651.80 $222,924.80 $218,526.80 ANNUAL BUDGET Annual Hours / Part 91 300 300 300 Annual Budget W/O Charter $436,343.80 $510,624.80 $581,460.80 Annual Budget With Charter $436,343.80 $510,624.80 $581,460.80 MONTHLY BUDGET Monthly Budget W/O Charter $36,361.98 $42,552.07 $48,455.07 Monthly Budget With Charter $36,361.98 $42,552.07 $48,455.07 HOURLY COSTS Owner Hourly Rate W/O Charter $1,454.48 $1,702.08 $1,938.20 Owner Hourly Rate With Charter $1,454.48 $1,702.08 $1,938.20

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 $109.20 $103.66 Engine / APU Maintenance Per Hour $205.72 $226.00 $221.32 Fuel Cost @ $5.80 Per Gallon based on Gallons Per Hour $394.40 $469.80 $730.80 Total Variable Cost Per Hour $835.64 $959.00 $1,209.78 ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 1 / 6 1 / 4 1 / 8 Baggage Capacity External / Internal (Cubic Feet) 0 / 16 57 / 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) 145.83 203.00 274.92 Years in Production 2013 2005 - to present 2007 - to present Active Fleet (approximate) 0.00 450.00 268.00 Average Pre-Owned Asking Price $2,695,000.00 $2,043,000.00 $2,895,000.00 BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 1125 / 1295 730 / 840 750 / 863 Ferry Range (No Payload) (NM / SM) 1238 / 1424 1089 / 1253 1240 / 1426 Balance Field Length* (Take-off Distance in Feet) 2433.00 3151.20 3125.00 Landing Distance (Feet) 2,790 3,448 2,699 Average Block Speed (KTS / MPH) 365 / 420 316 / 364 395 / 454 Normal Cruise Speed (KTS / MPH) 375 / 432 343 / 395 390 / 449 Long Range Cruise Speed (KTS / MPH) 345 / 397 309 / 355 335 / 385 Fuel Usage (GPH) 68.00 81.00 126.00 Service Ceiling (Feet) 41000.00 41000.00 41000.00 Useful Payload With Full Fuel 636 606 586 *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.

Range Map Report Model Category Radius Eclipse 550 Very Light Jets 1125.00 NM Cessna Citation Mustang Light Jets 730.00 NM Embraer Phenom 100 Light Jets 750.00 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.