ERJ145-ER & CRJ200 - Aircraft Ownership Costs · ERJ145-ER & CRJ200 Chris Doerr Phone:262-649-2919...
Transcript of ERJ145-ER & CRJ200 - Aircraft Ownership Costs · ERJ145-ER & CRJ200 Chris Doerr Phone:262-649-2919...
ERJ145-ER & CRJ200
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
February 02, 2015 @ 04:17 PM GMT
Annual & Hourly Cost Detail
Embraer ERJ-145ER
Min Crew / Max Passengers 2 / 50
Seats Full Range (NM / SM) 1179.75 / 1357.63
Normal Cruise Speed (KTS / MPH) 419.25 / 482.46
Average Pre-Owned Price 0.00
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 227,175.00
Crew Training 50,310.00
Hangar 85,605.00
Insurance 36,075.00
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 427,665.00
BUDGET BY PERCENTAGES
Fuel Cost (%) 56.66
Airframe Maintenance 6.77
Engine / APU Maintenance (%) 16.79
Crew Misc. (%) 8.90
Crew Expense (%) 5.78
Crew Training (%) 1.28
Hangar (%) 2.18
Insurance (%) 0.92
Aircraft Misc. (%) 0.72
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 1000
Fuel Cost Per Gallon 5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 384.00
Fuel Cost Per Hour 2,227.20
Fuel Cost Per Gallon 5.80
Airframe Maintenance 266.24
Engine / APU Maintenance 660.03
Total Maintenance 926.27
Crew Misc. 350.00
Total Variable Cost Per Hour 3,503.47
Total Fixed Cost W/O Charter 427.67
Total Hourly Cost W/O Charter 3,931.14
ANNUAL BUDGET
Annual Owner Hours 1000
Annual Budget 3,931,135.00
MONTHLY BUDGET
Monthly Hours 83
Monthly Budget 327,594.58
ANNUAL VARIABLE COSTS
Fuel Gallons 384,000.00
Fuel Cost 2,227,200.00
Maintenance 266,240.00
Engine/APU Maintenance 660,030.00
Crew Misc. 350,000.00
Total Variable Cost 3,503,470.00
NOTES
*All costs are in USD.
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
February 02, 2015 @ 04:17 PM GMT
Annual Operational Summary
Embraer ERJ-145ER
TRIP COST CALCULATOR
Trip Distance (SM) 0.00
Block Speed (Mph) 482.46
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 427,665.00
Variable Cost 3,503,470.00
Net Annual Cost 3,931,135.00
Owner Hours Flown 1,000.00
Owner Cost / Hour W/O Charter 3,931.14
MONTHLY BUDGET
Revenue / Hour 0.00
Variable Cost / Hour 3,503.47
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.
*All costs are in USD.
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
February 02, 2015 @ 04:17 PM GMT
Embraer ERJ-145ER Commercial Aircraft
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 266.24
Engine / APU Maintenance Per Hour 660.03
Fuel Cost based on Gallons Per Hour 2,227.20
Total Variable Cost Per Hour 3,503.47
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 50
Baggage Capacity External / Internal (Cubic Feet) 0 / 325
Cabin Height (Feet) 6'0"
Cabin Width (Feet) 6'11"
Cabin Length (Feet) 54'1"
Cabin Volume (Cubic Feet) 2244.46
Years in Production 1995 - to present
Active Fleet (approximate) 0.00
Average Pre-Owned Asking Price 0.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 1180 / 1358
Ferry Range (No Payload) (NM / SM) 1231 / 1417
Balance Field Length* (Take-off Distance in Feet) 6288.75
Landing Distance (Feet) 3,232
Average Block Speed (KTS / MPH) 419 / 482
Normal Cruise Speed (KTS / MPH) 419 / 482
Long Range Cruise Speed (KTS / MPH) 360 / 415
Fuel Usage (Gallons Per Hour) 384.00
Service Ceiling (Feet) 37000.00
Useful Payload With Full Fuel (Lbs) 10,361
Maximum Take Off Weight 46,275
Maximum Landing Weight 42,549
Basic Operating Weight 25,875
Total Usable Fuel Weight 8,881
*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.
*All costs are in USD.
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
February 02, 2015 @ 04:17 PM GMT
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
February 02, 2015 @ 04:17 PM GMT
Embraer ERJ-145ER Commercial Aircraft
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
5.8%
8.9%
16.8%
6.8%
56.7%
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
February 02, 2015 @ 04:17 PM GMT
Annual & Hourly Cost Detail
Bombardier CRJ200 ER
Min Crew / Max Passengers 2 / 50
Seats Full Range (NM / SM) 1345.00 / 1547.80
Normal Cruise Speed (KTS / MPH) 424.00 / 487.93
Average Pre-Owned Price 3,000,000.00
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 130,000.00
Crew Training 102,000.00
Hangar 100,000.00
Insurance 75,000.00
Aircraft Misc. 22,500.00
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 429,500.00
BUDGET BY PERCENTAGES
Fuel Cost (%) 60.94
Airframe Maintenance 9.31
Engine / APU Maintenance (%) 13.83
Crew Misc. (%) 4.50
Crew Expense (%) 3.46
Crew Training (%) 2.71
Hangar (%) 2.66
Insurance (%) 1.99
Aircraft Misc. (%) 0.60
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 1000
Fuel Cost Per Gallon 5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 395.00
Fuel Cost Per Hour 2,291.00
Fuel Cost Per Gallon 5.80
Airframe Maintenance 350.00
Engine / APU Maintenance 520.00
Total Maintenance 870.00
Crew Misc. 169.00
Total Variable Cost Per Hour 3,330.00
Total Fixed Cost W/O Charter 429.50
Total Hourly Cost W/O Charter 3,759.50
ANNUAL BUDGET
Annual Owner Hours 1000
Annual Budget 3,759,500.00
MONTHLY BUDGET
Monthly Hours 83
Monthly Budget 313,291.67
ANNUAL VARIABLE COSTS
Fuel Gallons 395,000.00
Fuel Cost 2,291,000.00
Maintenance 350,000.00
Engine/APU Maintenance 520,000.00
Crew Misc. 169,000.00
Total Variable Cost 3,330,000.00
NOTES
*All costs are in USD.
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
February 02, 2015 @ 04:17 PM GMT
Annual Operational Summary
Bombardier CRJ200 ER
TRIP COST CALCULATOR
Trip Distance (SM) 0.00
Block Speed (Mph) 487.93
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 429,500.00
Variable Cost 3,330,000.00
Net Annual Cost 3,759,500.00
Owner Hours Flown 1,000.00
Owner Cost / Hour W/O Charter 3,759.50
MONTHLY BUDGET
Revenue / Hour 0.00
Variable Cost / Hour 3,330.00
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.
*All costs are in USD.
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
February 02, 2015 @ 04:17 PM GMT
Bombardier CRJ200 ER Commercial Aircraft
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 350.00
Engine / APU Maintenance Per Hour 520.00
Fuel Cost based on Gallons Per Hour 2,291.00
Total Variable Cost Per Hour 3,330.00
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 50
Baggage Capacity External / Internal (Cubic Feet) 485 / 50
Cabin Height (Feet) 6'1"
Cabin Width (Feet) 7'2"
Cabin Length (Feet) 40'6"
Cabin Volume (Cubic Feet) 1765.69
Years in Production 1992-2006
Active Fleet (approximate) 709.00
Average Pre-Owned Asking Price 3,000,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 1345 / 1548
Ferry Range (No Payload) (NM / SM) 1700 / 1956
Balance Field Length* (Take-off Distance in Feet) 5800.00
Landing Distance (Feet) 4,850
Average Block Speed (KTS / MPH) 424 / 487
Normal Cruise Speed (KTS / MPH) 424 / 488
Long Range Cruise Speed (KTS / MPH) 400 / 460
Fuel Usage (Gallons Per Hour) 395.00
Service Ceiling (Feet) 41000.00
Useful Payload With Full Fuel (Lbs) 4,500
Maximum Take Off Weight 0
Maximum Landing Weight 0
Basic Operating Weight 0
Total Usable Fuel Weight 0
*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.
*All costs are in USD.
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
February 02, 2015 @ 04:17 PM GMT
Bombardier CRJ200 ER Commercial Aircraft
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
3.5%
4.5%
13.8%
9.3%
60.9%
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
February 02, 2015 @ 04:17 PM GMT
Annual Operating Cost Summary Comparison
TYPE Embraer ERJ-145ER Bombardier CRJ200 ER
Owner Hours Per Year 1000 1000
Total Hours Per Year 1000 1000
Fuel Cost Per Gallon 5.80 5.80
Total Fuel Gallons 384,000.00 395,000.00
ANNUAL VARIABLE COSTS
Fuel Cost 2,227,200.00 2,291,000.00
Airframe Maintenance 266,240.00 350,000.00
Engine & APU Maintenance 660,030.00 520,000.00
Crew Misc. 350,000.00 169,000.00
Total Variable Cost 3,503,470.00 3,330,000.00
ANNUAL FIXED COSTS
Crew Expense 227,175.00 130,000.00
Crew Training 50,310.00 102,000.00
Hangar 85,605.00 100,000.00
Insurance 36,075.00 75,000.00
Aircraft Misc. 28,500.00 22,500.00
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 427,665.00 429,500.00
ANNUAL BUDGET
Annual Hours 1000 1000
Annual Budget W/O Charter 3,931,135.00 3,759,500.00
MONTHLY BUDGET
Monthly Budget W/O Charter 327,594.58 313,291.67
HOURLY COSTS
Owner Hourly Rate W/O Charter 3,931.14 3,759.50
*All costs are in USD.
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
February 02, 2015 @ 04:17 PM GMT
Aircraft Specifications Comparison Report
TYPE Embraer ERJ-145ER Bombardier CRJ200 ER
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 266.24 350.00
Engine / APU Maintenance Per Hour 660.03 520.00
Fuel Cost based on Gallons Per Hour 2,227.20 2,291.00
Total Variable Cost Per Hour 3,503.47 3,330.00
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 50 2 / 50
Baggage Capacity External / Internal (Cubic Feet) 0 / 325 485 / 50
Cabin Height (Feet) 6'0" 6'1"
Cabin Width (Feet) 6'11" 7'2"
Cabin Length (Feet) 54'1" 40'6"
Cabin Volume (Cubic Feet) 2244.46 1765.69
Years in Production 1995 - to present 1992-2006
Active Fleet (approximate) 0.00 709.00
Average Pre-Owned Asking Price 0.00 3,000,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 1180 / 1358 1345 / 1548
Ferry Range (No Payload) (NM / SM) 1231 / 1417 1700 / 1956
Balance Field Length* (Take-off Distance in Feet) 6288.75 5800.00
Landing Distance (Feet) 3,232 4,850
Average Block Speed (KTS / MPH) 419 / 482 424 / 487
Normal Cruise Speed (KTS / MPH) 419 / 482 424 / 488
Long Range Cruise Speed (KTS / MPH) 360 / 415 400 / 460
Fuel Usage (GPH) 384.00 395.00
Service Ceiling (Feet) 37000.00 41000.00
Useful Payload With Full Fuel (Lbs) 10,361 4,500
Maximum Take Off Weight 46,275 0
Maximum Landing Weight 42,549 0
Basic Operating Weight 25,875 0
Total Usable Fuel Weight 8,881 0
*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.
*All costs are in USD.
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
February 02, 2015 @ 04:17 PM GMT
Map data ©2015 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
Embraer ERJ-145ER Commercial Aircraft 1179.75 Nm / 1357.63 Sm
Bombardier CRJ200 ER Commercial Aircraft 1345.00 Nm / 1547.80 Sm
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
February 02, 2015 @ 04:17 PM GMT