cl604 vs legacy 600 - aircraft cost calc · cl604 vs legacy 600 ... the adjusted cost per hour is...

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

http://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


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 Hourly Cost W/O Charter $4,101.45

ANNUAL BUDGET


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





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 $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.





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.





Interior/Exterior Floorplan/Cross Section






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%





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


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



OWNER HOURLY COST ANALYSIS

Fuel Usage (Gallons / Hour ) 345.00

Fuel Cost Per Hour $2,001.00


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 Budget $1,560,578.00

MONTHLY BUDGET

Monthly Hours 33

Monthly Budget $130,048.17


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





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.





Embraer Legacy 600 Super Mid Jets



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


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


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






Interior/Exterior Floorplan/Cross Section

Embraer Legacy 600





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%





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


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





Aircraft Specifications Comparison Report

TYPE Bombardier Challenger 604 Embraer Legacy 600



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


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


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






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




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


cl604 vs legacy 600 - aircraft cost calc · cl604 vs legacy 600 ... the adjusted cost per hour is...

Documents