ERJ145-ER & CRJ200 - Aircraft Ownership Costs · ERJ145-ER & CRJ200 Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC ... Embraer ERJ-145ER TRIP COST CALCULATOR Trip Distance

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

http://www.aircraftcostcalculator.com/

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



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 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.






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.







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


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.












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%






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


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



OWNER HOURLY COST ANALYSIS

Fuel Usage (Gallons / Hour ) 395.00

Fuel Cost Per Hour 2,291.00



Engine / APU Maintenance 520.00

Total Maintenance 870.00

Crew Misc. 169.00


Total Fixed Cost W/O Charter 429.50

Total Hourly Cost W/O Charter 3,759.50

ANNUAL BUDGET


Annual Budget 3,759,500.00

MONTHLY BUDGET

Monthly Hours 83

Monthly Budget 313,291.67


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







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.







Bombardier CRJ200 ER Commercial Aircraft



Airframe Maintenance Per Hour 350.00

Engine / APU Maintenance Per Hour 520.00

Fuel Cost based on Gallons Per Hour 2,291.00



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


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








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%






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


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







Aircraft Specifications Comparison Report

TYPE Embraer ERJ-145ER Bombardier CRJ200 ER



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


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


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








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





http://maps.google.com/maps?ll=43.197167,-85.429687&z=3&t=m&hl=en-US&gl=US&mapclient=apiv3

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


Documents

ERJ145-ER & CRJ200 - Aircraft Ownership Costs · ERJ145-ER & CRJ200 Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC ... Embraer ERJ-145ER TRIP COST CALCULATOR Trip Distance