E550 vs Mustang vs P100 300 Owner Hours/Annually vs Mustang vs P100 300 Owner Hours/Annually Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC 1341 W. Mequon Road, Suite

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

http://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


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 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


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.





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.





Interior/Exterior Floorplan/Cross Section

Eclipse 550





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%






Cessna Citation Mustang





PAYMENT SCHEDULE

Interest Rate 0.00%


Term of Loan 120.00

Loan $0.00

Monthly Lease $0.00


Period Number 0.00



ANNUAL FIXED COSTS



Hangar $21,500.00













Fuel Cost (%) 27.60






Hangar (%) 4.21

Insurance (%) 4.78






GENERAL PARAMETERS




Charter Rate $0.00









Total Variable Cost Per Hour $959.00





ANNUAL BUDGET



MONTHLY BUDGET

Monthly Hours 25




Fuel Cost / Part 91 $140,940.00



Crew Misc. / Part 91 $46,200.00






NOTES










Trip Time (Hours) 0


















Charter Hours 0.00


MONTHLY BUDGET






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









Cessna Citation Mustang Light Jets






Total Variable Cost Per Hour 959.00








Years in Production 2005 - to present

























Cessna Citation Mustang Light Jets

Fuel Cost




Crew Expense

Crew Training

Hangar

Insurance

Aircraft Misc.

Management Fee



27.6%

6.4%

13.3%

2%4.8%

4.2%

4.5%

28.2%

9%






Embraer Phenom 100





PAYMENT SCHEDULE

Interest Rate 0.00%


Term of Loan 120.00

Loan $0.00

Monthly Lease $0.00


Period Number 0.00



ANNUAL FIXED COSTS



Hangar $21,500.00













Fuel Cost (%) 37.71






Hangar (%) 3.70

Insurance (%) 3.44






GENERAL PARAMETERS




Charter Rate $0.00









Total Variable Cost Per Hour $1,209.78





ANNUAL BUDGET



MONTHLY BUDGET

Monthly Hours 25




Fuel Cost / Part 91 $219,240.00



Crew Misc. / Part 91 $46,200.00






NOTES






Embraer Phenom 100




Trip Time (Hours) 0


















Charter Hours 0.00


MONTHLY BUDGET


Variable Cost / Hour $1,209.78




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









Embraer Phenom 100 Light Jets






Total Variable Cost Per Hour 1,209.78








Years in Production 2007 - to present




















Embraer Phenom 100





Embraer Phenom 100 Light Jets

Fuel Cost




Crew Expense

Crew Training

Hangar

Insurance

Aircraft Misc.

Management Fee



37.7%

5.3%

3.4%3.7%

3.9%

24.8%

7.9%

11.4%





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


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



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


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


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






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




http://maps.google.com/maps?ll=38.68551,-122.695312&z=3&t=m&hl=en-US&mapclient=apiv3

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


Documents

E550 vs Mustang vs P100 300 Owner Hours/Annually vs Mustang vs P100 300 Owner Hours/Annually Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC 1341 W. Mequon Road, Suite