CL300 vs F50EX - Aircraft Cost Calc · PDF fileCL300 vs F50EX Chris Doerr Phone ... Suite 205, Mequon, WI 53092 Powered by ACC: www ... Bombardier Challenger 300 TRIP COST CALCULATOR

CL300 vs F50EX

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

1341 W. Mequon Road, Suite 205, Mequon, WI 53092

Powered by ACC: www.aircraftcostcalculator.com

http://www.aircraftcostcalculator.com/

Annual & Hourly Cost Detail

Bombardier Challenger 300

Min Crew / Max Passengers 2 / 8

Seats Full Range (NM / SM) 3131.00 / 3600.65

Normal Cruise Speed (KTS / MPH) 463.59 / 533.13

Average Pre-Owned Price 12,799,000.00

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 185,400.00

Crew Training 43,878.00

Hangar 45,000.00

Insurance 33,660.00

Aircraft Misc. 25,000.00

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 332,938.00

BUDGET BY PERCENTAGES

Fuel Cost (%) 45.10

Airframe Maintenance 7.72

Engine / APU Maintenance (%) 12.01

Crew Misc. (%) 7.78

Crew Expense (%) 15.25

Crew Training (%) 3.61

Hangar (%) 3.70

Insurance (%) 2.77

Aircraft Misc. (%) 2.06

Management / Marketing Fee (%) 0.00

Payment / Capital Cost (%) 0.00

Average Depreciation / Year (%) 0.00

Total Percentages 100.00

GENERAL PARAMETERS

Annual Owner Hours 350

Fuel Cost Per Gallon 5.80

OWNER HOURLY COST ANALYSIS

Fuel Usage (Gallons / Hour ) 270.00

Fuel Cost Per Hour 1,566.00



Engine / APU Maintenance 417.08

Total Maintenance 685.20

Crew Misc. 270.00

Total Variable Cost Per Hour 2,521.20

Total Fixed Cost W/O Charter 951.25

Total Hourly Cost W/O Charter 3,472.45

ANNUAL BUDGET


Annual Budget 1,215,358.00

MONTHLY BUDGET

Monthly Hours 29

Monthly Budget 101,279.83

ANNUAL VARIABLE COSTS

Fuel Gallons 94,500.00

Fuel Cost 548,100.00

Maintenance 93,842.00

Engine/APU Maintenance 145,978.00

Crew Misc. 94,500.00

Total Variable Cost 882,420.00

NOTES

*All costs are in USD.





Annual Operational Summary


TRIP COST CALCULATOR

Trip Distance (SM) 0.00

Block Speed (Mph) 485.52

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 332,938.00

Variable Cost 882,420.00

Net Annual Cost 1,215,358.00

Owner Hours Flown 350.00

Owner Cost / Hour W/O Charter 3,472.45

MONTHLY BUDGET

Revenue / Hour 0.00

Variable Cost / Hour 2,521.20

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 individualsituation. The adjusted cost per hour is based on a 40% tax rate. However, we would advise you to consult with a tax professional familiarwith aircraft depreciation guidelines and how they relate to your own business circumstances.






Bombardier Challenger 300 Super Mid Jets

BASIC VARIABLE COST DATA

Variable Cost Per Hour Components

Airframe Maintenance Per Hour 268.12

Engine / APU Maintenance Per Hour 417.08

Fuel Cost based on Gallons Per Hour 1,566.00


ADDITIONAL AIRCRAFT INFORMATION

Minimum Crew / Maximum Passengers 2 / 8

Baggage Capacity External / Internal (Cubic Feet) 0 / 106

Cabin Height (Feet) 6'1"

Cabin Width (Feet) 7'2"

Cabin Length (Feet) 28'7"

Cabin Volume (Cubic Feet) 1246.00

Years in Production 2001 - 2012

Active Fleet (approximate) 400.00

Average Pre-Owned Asking Price 12,799,000.00

BASIC AIRCRAFT PERFORMANCE DATA

Seats Full Range (NM / SM) 3131 / 3601

Ferry Range (No Payload) (NM / SM) 3368 / 3873

Balance Field Length* (Take-off Distance in Feet) 4858.10

Landing Distance (Feet) 4,377

Average Block Speed (KTS / MPH) 422 / 485

Normal Cruise Speed (KTS / MPH) 464 / 533

Long Range Cruise Speed (KTS / MPH) 463 / 533

Fuel Usage (Gallons Per Hour) 270.00

Service Ceiling (Feet) 45000.00

Useful Payload With Full Fuel (Lbs) 1,268

*Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature andairport elevation.Data and dimensions shown may vary slightly and are subject to change.






Interior/Exterior Floorplan/Cross Section







Fuel Cost

Airframe Maintenance

Engine / APU Maintenance

Crew Misc.

Crew Expense

Crew Training

Hangar

Insurance

Aircraft Misc.

Management Fee

Payment / Capital Cost

Average Depreciation / Year

45.1%

3.7%

3.6%

15.3%

7.8%

12%

7.7%






Fuel Cost



Crew Misc.

Crew Expense

Crew Training

Hangar

Insurance

Aircraft Misc.

Management Fee



0

15

30

45

60

Percentage By Cost





Single Aircraft Report


Aircraft Type Bombardier Challenger 300


Annual Total Hours 350.00





Airframe Maintenance 93,842.00

Engine / APU Maintenance 145,978.00

Crew Miscellaneous 94,500.00

Total Variable Cost 882,420.00

ANNUAL FIXED COSTS



Hangar 45,000.00

Insurance 33,660.00

Aircraft Miscellaneous 25,000.00

Management 0.00


Average Market Depreciation 0.00


TOTAL COST BUDGET

Owner Hours 350


Monthly Hours 29


Hourly Cost W/O Charter 3,472.45






Annual & Hourly Cost Detail

Dassault Falcon 50EX

Min Crew / Max Passengers 2 / 9

Seats Full Range (NM / SM) 3255.23 / 3743.51

Normal Cruise Speed (KTS / MPH) 463.59 / 533.13

Average Pre-Owned Price 6,481,000.00

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



Hangar 45,000.00

Insurance 33,660.00

Aircraft Misc. 25,000.00

Management / Marketing Fee 0.00


Original Aircraft Cost 0.00

Annual Value Depreciation(%) 0.00

Term of Ownership 0.00

Average Depreciation / Year 0.00


BUDGET BY PERCENTAGES

Fuel Cost (%) 42.51


Engine / APU Maintenance (%) 17.34

Crew Misc. (%) 6.90

Crew Expense (%) 13.53

Crew Training (%) 3.20

Hangar (%) 3.28

Insurance (%) 2.46

Aircraft Misc. (%) 1.82

Management / Marketing Fee (%) 0.00

Payment / Capital Cost (%) 0.00

Average Depreciation / Year (%) 0.00

Total Percentages 100.00

GENERAL PARAMETERS



OWNER HOURLY COST ANALYSIS

Fuel Usage (Gallons / Hour ) 287.00

Fuel Cost Per Hour 1,664.60



Engine / APU Maintenance 678.87

Total Maintenance 1,029.86

Crew Misc. 270.00


Total Fixed Cost W/O Charter 951.25

Total Hourly Cost W/O Charter 3,915.71

ANNUAL BUDGET



MONTHLY BUDGET

Monthly Hours 29





Maintenance 122,846.50

Engine/APU Maintenance 237,604.50

Crew Misc. 94,500.00

Total Variable Cost 1,037,561.00

NOTES






Annual Operational Summary


TRIP COST CALCULATOR

Trip Distance (SM) 0.00

Block Speed (Mph) 477.36

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 332,938.00

Variable Cost 1,037,561.00

Net Annual Cost 1,370,499.00

Owner Hours Flown 350.00

Owner Cost / Hour W/O Charter 3,915.71

MONTHLY BUDGET

Revenue / Hour 0.00

Variable Cost / Hour 2,964.46

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 individualsituation. The adjusted cost per hour is based on a 40% tax rate. However, we would advise you to consult with a tax professional familiarwith aircraft depreciation guidelines and how they relate to your own business circumstances.






Dassault Falcon 50EX Super Mid Jets



Airframe Maintenance Per Hour 350.99

Engine / APU Maintenance Per Hour 678.87

Fuel Cost based on Gallons Per Hour 1,664.60



Minimum Crew / Maximum Passengers 2 / 9

Baggage Capacity External / Internal (Cubic Feet) 90 / 25

Cabin Height (Feet) 5'11"

Cabin Width (Feet) 6'1"

Cabin Length (Feet) 23'6"

Cabin Volume (Cubic Feet) 846.00

Years in Production 1996 - 2007

Active Fleet (approximate) 101.00

Average Pre-Owned Asking Price 6,481,000.00


Seats Full Range (NM / SM) 3255 / 3744

Ferry Range (No Payload) (NM / SM) 3421 / 3935

Balance Field Length* (Take-off Distance in Feet) 5050.00

Landing Distance (Feet) 3,685

Average Block Speed (KTS / MPH) 415 / 477

Normal Cruise Speed (KTS / MPH) 464 / 533

Long Range Cruise Speed (KTS / MPH) 434 / 499

Fuel Usage (Gallons Per Hour) 287.00

Service Ceiling (Feet) 49000.00

Useful Payload With Full Fuel (Lbs) 2,151







Interior/Exterior Floorplan/Cross Section







Fuel Cost



Crew Misc.

Crew Expense

Crew Training

Hangar

Insurance

Aircraft Misc.

Management Fee



42.5%

3.3%3.2%

13.5%

6.9%

17.3%

9%






Fuel Cost



Crew Misc.

Crew Expense

Crew Training

Hangar

Insurance

Aircraft Misc.

Management Fee



0.0

12.5

25.0

37.5

50.0

Percentage By Cost





Single Aircraft Report


Aircraft Type Dassault Falcon 50EX


Annual Total Hours 350.00





Airframe Maintenance 122,846.50

Engine / APU Maintenance 237,604.50

Crew Miscellaneous 94,500.00

Total Variable Cost 1,037,561.00

ANNUAL FIXED COSTS



Hangar 45,000.00

Insurance 33,660.00

Aircraft Miscellaneous 25,000.00

Management 0.00


Average Market Depreciation 0.00


TOTAL COST BUDGET

Owner Hours 350


Monthly Hours 29


Hourly Cost W/O Charter 3,915.71






Annual Operating Cost Summary Comparison

TYPE Bombardier Challenger 300 Dassault Falcon 50EX

Owner Hours Per Year 350 350

Total Hours Per Year 350 350

Fuel Cost Per Gallon 5.80 5.80

Total Fuel Gallons 94,500.00 100,450.00


Fuel Cost 548,100.00 582,610.00

Airframe Maintenance 93,842.00 122,846.50

Engine & APU Maintenance 145,978.00 237,604.50

Crew Misc. 94,500.00 94,500.00

Total Variable Cost 882,420.00 1,037,561.00

ANNUAL FIXED COSTS

Crew Expense 185,400.00 185,400.00

Crew Training 43,878.00 43,878.00

Hangar 45,000.00 45,000.00

Insurance 33,660.00 33,660.00

Aircraft Misc. 25,000.00 25,000.00

Management /Marketing Fee 0.00 0.00

Payment / Capital Cost 0.00 0.00

Average Market Depreciaton / Year 0.00 0.00

Total Cost W/O Charter 332,938.00 332,938.00

ANNUAL BUDGET

Annual Hours 350 350

Annual Budget W/O Charter 1,215,358.00 1,370,499.00

MONTHLY BUDGET

Monthly Budget W/O Charter 101,279.83 114,208.25

HOURLY COSTS

Owner Hourly Rate W/O Charter 3,472.45 3,915.71






Aircraft Specifications Comparison Report

TYPE Bombardier Challenger 300 Dassault Falcon 50EX



Airframe Maintenance Per Hour 268.12 350.99

Engine / APU Maintenance Per Hour 417.08 678.87

Fuel Cost based on Gallons Per Hour 1,566.00 1,664.60

Total Variable Cost Per Hour 2,521.20 2,964.46


Minimum Crew / Maximum Passengers 2 / 8 2 / 9

Baggage Capacity External / Internal (Cubic Feet) 0 / 106 90 / 25

Cabin Height (Feet) 6'1" 5'11"

Cabin Width (Feet) 7'2" 6'1"

Cabin Length (Feet) 28'7" 23'6"

Cabin Volume (Cubic Feet) 1246.00 846.00

Years in Production 2001 - 2012 1996 - 2007

Active Fleet (approximate) 400.00 101.00

Average Pre-Owned Asking Price 12,799,000.00 6,481,000.00


Seats Full Range (NM / SM) 3131 / 3601 3255 / 3744

Ferry Range (No Payload) (NM / SM) 3368 / 3873 3421 / 3935

Balance Field Length* (Take-off Distance in Feet) 4858.10 5050.00

Landing Distance (Feet) 4,377 3,685

Average Block Speed (KTS / MPH) 422 / 485 415 / 477

Normal Cruise Speed (KTS / MPH) 464 / 533 464 / 533

Long Range Cruise Speed (KTS / MPH) 463 / 533 434 / 499

Fuel Usage (GPH) 270.00 287.00

Service Ceiling (Feet) 45000.00 49000.00

Useful Payload With Full Fuel (Lbs) 1,268 2,151







Map data ©2014 Google, INEGI 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.

Range Map Report

Model Category Radius

Bombardier Challenger 300 Super Mid Jets 3131.00 Nm / 3603.09 Sm

Dassault Falcon 50EX Super Mid Jets 3255.23 Nm / 3746.05 Sm




http://www.google.com/intl/en-US_US/help/terms_maps.html


Documents

CL300 vs F50EX - Aircraft Cost Calc · PDF fileCL300 vs F50EX Chris Doerr Phone ... Suite 205, Mequon, WI 53092 Powered by ACC: www ... Bombardier Challenger 300 TRIP COST CALCULATOR