cl604 vs legacy 600 - aircraft cost calc · cl604 vs legacy 600 ... the adjusted cost per hour is...
Post on 14-May-2018
213 Views
Preview:
TRANSCRIPT
CL604 vs Legacy 600
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
Bombardier Challenger 604
Min Crew / Max Passengers 2 / 9
Seats Full Range (NM / SM) 3862.24 / 4441.58
Normal Cruise Speed (KTS / MPH) 463.59 / 533.13
Average Pre-Owned Price $9,025,000.00
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 $231,750.00
Crew Training $69,380.80
Hangar $80,000.00
Insurance $35,000.00
Aircraft Misc. $28,500.00
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 $444,630.80
BUDGET BY PERCENTAGES
Fuel Cost (%) 45.54
Airframe Maintenance 7.58
Engine / APU Maintenance (%) 11.25
Crew Misc. / Part 91 (%) 8.53
Crew Expense (%) 14.13
Crew Training (%) 4.23
Hangar (%) 4.88
Insurance (%) 2.13
Aircraft Misc. (%) 1.74
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 400
Fuel Cost Per Gallon $5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 322.00
Fuel Cost Per Hour $1,867.60
Fuel Cost Per Gallon $5.80
Airframe Maintenance $311.05
Engine / APU Maintenance $461.22
Total Maintenance $772.27
Crew Misc. / Part 91 $350.00
Total Variable Cost Per Hour $2,989.87
Total Fixed Cost W/O Charter $1,111.58
Total Hourly Cost W/O Charter $4,101.45
ANNUAL BUDGET
Annual Owner Hours 400
Annual Budget $1,640,578.80
MONTHLY BUDGET
Monthly Hours 33
Monthly Budget $136,714.90
ANNUAL VARIABLE COSTS
Fuel Gallons / Part 91 128,800.00
Fuel Cost / Part 91 $747,040.00
Maintenance $124,420.00
Engine/APU Maintenance/Part 91 $184,488.00
Crew Misc. / Part 91 $140,000.00
Total Variable Cost $1,195,948.00
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
Bombardier Challenger 604
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 $444,630.80
Variable Cost $1,195,948.00
Net Annual Cost $1,640,578.80
Owner Hours Flown 400.00
Owner Cost / Hour W/O Charter $4,101.45
MONTHLY BUDGET
Revenue / Hour $0.00
Variable Cost / Hour $2,989.87
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
Bombardier Challenger 604 Large Jets
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 311.05
Engine / APU Maintenance Per Hour 461.22
Fuel Cost based on Gallons Per Hour $1,867.60
Total Variable Cost Per Hour 2,989.87
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 9
Baggage Capacity External / Internal (Cubic Feet) 0 / 115
Cabin Height (Feet) 6'1"
Cabin Width (Feet) 8'2"
Cabin Length (Feet) 28'5"
Cabin Volume (Cubic Feet) 1408.00
Years in Production 1995 - 2007
Active Fleet (approximate) 363.00
Average Pre-Owned Asking Price $9,025,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 3862 / 4442
Ferry Range (No Payload) (NM / SM) 4160 / 4784
Balance Field Length* (Take-off Distance in Feet) 5822.65
Landing Distance (Feet) 3,975
Average Block Speed (KTS / MPH) 422 / 485
Normal Cruise Speed (KTS / MPH) 464 / 533
Long Range Cruise Speed (KTS / MPH) 429 / 493
Fuel Usage (Gallons Per Hour) 322.00
Service Ceiling (Feet) 41000.00
Useful Payload With Full Fuel 1,276
*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
Bombardier Challenger 604
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
Bombardier Challenger 604 Large 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
45.5%
4.9%
4.2%
14.1%
8.5%
11.2%
7.6%
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
Embraer Legacy 600
Min Crew / Max Passengers 2 / 13
Seats Full Range (NM / SM) 3250.00 / 3740.03
Normal Cruise Speed (KTS / MPH) 446.94 / 514.33
Average Pre-Owned Price $11,139,000.00
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 $35,000.00
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 $334,278.00
BUDGET BY PERCENTAGES
Fuel Cost (%) 51.29
Airframe Maintenance 4.72
Engine / APU Maintenance (%) 15.65
Crew Misc. / Part 91 (%) 6.92
Crew Expense (%) 11.88
Crew Training (%) 2.81
Hangar (%) 2.88
Insurance (%) 2.24
Aircraft Misc. (%) 1.60
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 400
Fuel Cost Per Gallon $5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 345.00
Fuel Cost Per Hour $2,001.00
Fuel Cost Per Gallon $5.80
Airframe Maintenance $184.27
Engine / APU Maintenance $610.48
Total Maintenance $794.75
Crew Misc. / Part 91 $270.00
Total Variable Cost Per Hour $3,065.75
Total Fixed Cost W/O Charter $835.70
Total Hourly Cost W/O Charter $3,901.45
ANNUAL BUDGET
Annual Owner Hours 400
Annual Budget $1,560,578.00
MONTHLY BUDGET
Monthly Hours 33
Monthly Budget $130,048.17
ANNUAL VARIABLE COSTS
Fuel Gallons / Part 91 138,000.00
Fuel Cost / Part 91 $800,400.00
Maintenance $73,708.00
Engine/APU Maintenance/Part 91 $244,192.00
Crew Misc. / Part 91 $108,000.00
Total Variable Cost $1,226,300.00
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 Legacy 600
TRIP COST CALCULATOR
Trip Distance (SM) 0.00
Block Speed (MPH) 514.33
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 $334,278.00
Variable Cost $1,226,300.00
Net Annual Cost $1,560,578.00
Owner Hours Flown 400.00
Owner Cost / Hour W/O Charter $3,901.45
MONTHLY BUDGET
Revenue / Hour $0.00
Variable Cost / Hour $3,065.75
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 Legacy 600 Super Mid Jets
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 184.27
Engine / APU Maintenance Per Hour 610.48
Fuel Cost based on Gallons Per Hour $2,001.00
Total Variable Cost Per Hour 3,065.75
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 13
Baggage Capacity External / Internal (Cubic Feet) 0 / 286
Cabin Height (Feet) 6'0"
Cabin Width (Feet) 6'11"
Cabin Length (Feet) 49'9"
Cabin Volume (Cubic Feet) 2066.70
Years in Production 2001 - 2010
Active Fleet (approximate) 172.00
Average Pre-Owned Asking Price $11,139,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 3250 / 3740
Ferry Range (No Payload) (NM / SM) 3600 / 4142
Balance Field Length* (Take-off Distance in Feet) 5614.00
Landing Distance (Feet) 2,683
Average Block Speed (KTS / MPH) 446 / 514
Normal Cruise Speed (KTS / MPH) 447 / 514
Long Range Cruise Speed (KTS / MPH) 428 / 492
Fuel Usage (Gallons Per Hour) 345.00
Service Ceiling (Feet) 41000.00
Useful Payload With Full Fuel 1,522
*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 Legacy 600
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 Legacy 600 Super Mid 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
11.9%
6.9%
15.6%
4.7%
51.3%
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 Bombardier Challenger 604 Embraer Legacy 600
Owner Hours Per Year 400 400
Total Hours Per Year 400 400
Fuel Cost Per Gallon $5.80 $5.80
Total Fuel Gallons (Part 91) 128,800.00 138,000.00
ANNUAL VARIABLE COSTS
Fuel Cost (Part 91) $747,040.00 $800,400.00
Airframe Maintenance(Part 91) $124,420.00 $73,708.00
Engine & APU Maintenance(Part 91) $184,488.00 $244,192.00
Crew Misc. (Part 91) $140,000.00 $108,000.00
Total Variable Cost $1,195,948.00 $1,226,300.00
ANNUAL FIXED COSTS
Crew Expense $231,750.00 $185,400.00
Crew Training $69,380.80 $43,878.00
Hangar $80,000.00 $45,000.00
Insurance $35,000.00 $35,000.00
Aircraft Misc. $28,500.00 $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 $444,630.80 $334,278.00
ANNUAL BUDGET
Annual Hours / Part 91 400 400
Annual Budget W/O Charter $1,640,578.80 $1,560,578.00
MONTHLY BUDGET
Monthly Budget W/O Charter $136,714.90 $130,048.17
HOURLY COSTS
Owner Hourly Rate W/O Charter $4,101.45 $3,901.45
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 Bombardier Challenger 604 Embraer Legacy 600
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour $311.05 $184.27
Engine / APU Maintenance Per Hour $461.22 $610.48
Fuel Cost based on Gallons Per Hour $1,867.60 $2,001.00
Total Variable Cost Per Hour $2,989.87 $3,065.75
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 9 2 / 13
Baggage Capacity External / Internal (Cubic Feet) 0 / 115 0 / 286
Cabin Height (Feet) 6'1" 6'0"
Cabin Width (Feet) 8'2" 6'11"
Cabin Length (Feet) 28'5" 49'9"
Cabin Volume (Cubic Feet) 1408.00 2066.70
Years in Production 1995 - 2007 2001 - 2010
Active Fleet (approximate) 363.00 172.00
Average Pre-Owned Asking Price $9,025,000.00 $11,139,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 3862 / 4442 3250 / 3740
Ferry Range (No Payload) (NM / SM) 4160 / 4784 3600 / 4142
Balance Field Length* (Take-off Distance in Feet) 5822.65 5614.00
Landing Distance (Feet) 3,975 2,683
Average Block Speed (KTS / MPH) 422 / 485 446 / 514
Normal Cruise Speed (KTS / MPH) 464 / 533 447 / 514
Long Range Cruise Speed (KTS / MPH) 429 / 493 428 / 492
Fuel Usage (GPH) 322.00 345.00
Service Ceiling (Feet) 41000.00 41000.00
Useful Payload With Full Fuel 1,276 1,522
*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 ©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 604 Large Jets 3862.24 NM
Embraer Legacy 600 Super Mid Jets 3250.00 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
top related