E550 vs Mustang vs P100
300 Owner Hours/Annually
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
Annual & Hourly Cost Detail
Eclipse 550
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
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
GENERAL PARAMETERS
Annual Owner Hours 300
Annual Charter Hours 0.00
Fuel Cost Per Gallon $5.80
Charter Rate $0.00
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
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
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 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.
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
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 andairport elevation.Data and dimensions shown may vary slightly and are subject to change.
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
Interior/Exterior Floorplan/Cross Section
Eclipse 550
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
Eclipse 550 Very Light Jets
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
27.1%
6.6%
14.1%
3.5%4.1%
4.7%
28.3%
9.6%
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
Annual & Hourly Cost Detail
Cessna Citation Mustang
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
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
GENERAL PARAMETERS
Annual Owner Hours 300
Annual Charter Hours 0.00
Fuel Cost Per Gallon $5.80
Charter Rate $0.00
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
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
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 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.
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
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 andairport elevation.Data and dimensions shown may vary slightly and are subject to change.
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
Interior/Exterior Floorplan/Cross Section
Cessna Citation Mustang
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
Cessna Citation Mustang Light Jets
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
27.6%
6.4%
13.3%
2%4.8%
4.2%
4.5%
28.2%
9%
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
Annual & Hourly Cost Detail
Embraer Phenom 100
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
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
GENERAL PARAMETERS
Annual Owner Hours 300
Annual Charter Hours 0.00
Fuel Cost Per Gallon $5.80
Charter Rate $0.00
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
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
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 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.
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
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 andairport elevation.Data and dimensions shown may vary slightly and are subject to change.
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
Interior/Exterior Floorplan/Cross Section
Embraer Phenom 100
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
Embraer Phenom 100 Light Jets
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
37.7%
5.3%
3.4%3.7%
3.9%
24.8%
7.9%
11.4%
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
Annual Operating Cost Summary Comparison
TYPE Eclipse 550Cessna Citation
MustangEmbraer 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
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
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 PerHour
$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 andairport elevation.Data and dimensions shown may vary slightly and are subject to change.
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
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.
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
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