Annual & Hourly Cost Detail Embraer Phenom 300 GENERAL PARAMETERS Min Crew / Max Passengers 2 / 7 Seats Full Range (NM / SM) 1662.38 / 1913.03 Normal Cruise Speed (KTS / MPH) 419.25 / 482.46 Average Pre-Owned Price 6,895,000.00 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 148,200.00 Crew Training 26,325.00 Hangar 36,757.50 Insurance 21,828.30 Aircraft Misc. 14,000.00 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 247,110.80 BUDGET BY PERCENTAGES Fuel Cost (%) 41.83 Airframe Maintenance 7.28 Engine / APU Maintenance (%) 13.44 Crew Misc. (%) 9.16 Crew Expense (%) 16.97 Crew Training (%) 3.01 Hangar (%) 4.21 Insurance (%) 2.50 Aircraft Misc. (%) 1.60 Management / Marketing Fee (%) 0.00 Payment / Capital Cost (%) 0.00 Average Depreciation / Year (%) 0.00 Total Percentages 100.00 Annual Owner Hours 400 Fuel Cost Per Gallon 5.80 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) 157.50 Fuel Cost Per Hour 913.50 Fuel Cost Per Gallon 5.80 Airframe Maintenance 158.93 Engine / APU Maintenance 293.44 Total Maintenance 452.37 Crew Misc. 200.00 Total Variable Cost Per Hour 1,565.87 Total Fixed Cost W/O Charter 617.78 Total Hourly Cost W/O Charter 2,183.65 ANNUAL BUDGET Annual Owner Hours 400 Annual Budget 873,458.80 MONTHLY BUDGET Monthly Hours 33 Monthly Budget 72,788.23 ANNUAL VARIABLE COSTS Fuel Gallons 63,000.00 Fuel Cost 365,400.00 Maintenance 63,572.00 Engine/APU Maintenance 117,376.00 Crew Misc. 80,000.00 Total Variable Cost 626,348.00 NOTES
Embraer Phenom 300 Mid Jets BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour 158.93 Engine / APU Maintenance Per Hour 293.44 Fuel Cost based on Gallons Per Hour 913.50 Total Variable Cost Per Hour 1,565.87 ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 2 / 7 Baggage Capacity External / Internal (Cubic Feet) 66 / 19 Cabin Height (Feet) 4'11" Cabin Width (Feet) 5'1" Cabin Length (Feet) 17'0" Cabin Volume (Cubic Feet) 424.88 Years in Production 2009 - to present Active Fleet (approximate) 300.00 Average Pre-Owned Asking Price 6,895,000.00 BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 1662 / 1913 Ferry Range (No Payload) (NM / SM) 1895 / 2181 Balance Field Length* (Take-off Distance in Feet) 3,060 Landing Distance (Feet) 2,837 Average Block Speed (KTS / MPH) 419 / 482 Normal Cruise (KTS / MPH) 419 / 482 Long Range Cruise Speed (KTS / MPH) 373 / 429 Fuel Usage (Gallons Per Hour) 157.50 Service Ceiling (Feet) 45,000 Useful Payload With Full Fuel (Lbs) 918 Maximum Take Off Weight 17,968 Maximum Landing Weight 16,865 Basic Operating Weight 11,488 Total Usable Fuel Weight 5,219 *Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and airport elevation. Data and dimensions shown may vary slightly and are subject to change.
Interior/Exterior Floorplan/Cross Section Embraer Phenom 300
Embraer Phenom 300 Mid Jets 3% 4.2% Fuel Cost Airframe Maintenance 17% 9.2% 13.4% 7.3% 41.8% Engine / APU Maintenance Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee Payment / Capital Cost Average Depreciation / Year
Annual & Hourly Cost Detail Embraer Phenom 100 GENERAL PARAMETERS Min Crew / Max Passengers 1 / 5 Seats Full Range (NM / SM) 892.13 / 1026.64 Normal Cruise Speed (KTS / MPH) 361.73 / 416.27 Average Pre-Owned Price 2,857,000.00 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 87,750.00 Crew Training 13,162.50 Hangar 22,522.50 Insurance 15,912.00 Aircraft Misc. 10,000.00 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 149,347.00 BUDGET BY PERCENTAGES Fuel Cost (%) 39.77 Airframe Maintenance 7.57 Engine / APU Maintenance (%) 16.13 Crew Misc. (%) 10.67 Crew Expense (%) 15.19 Crew Training (%) 2.28 Hangar (%) 3.90 Insurance (%) 2.76 Aircraft Misc. (%) 1.73 Management / Marketing Fee (%) 0.00 Payment / Capital Cost (%) 0.00 Average Depreciation / Year (%) 0.00 Total Percentages 100.00 Annual Owner Hours 400 Fuel Cost Per Gallon 5.80 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) 99.00 Fuel Cost Per Hour 574.20 Fuel Cost Per Gallon 5.80 Airframe Maintenance 109.30 Engine / APU Maintenance 232.96 Total Maintenance 342.26 Crew Misc. 154.00 Total Variable Cost Per Hour 1,070.46 Total Fixed Cost W/O Charter 373.37 Total Hourly Cost W/O Charter 1,443.83 ANNUAL BUDGET Annual Owner Hours 400 Annual Budget 577,531.00 MONTHLY BUDGET Monthly Hours 33 Monthly Budget 48,127.58 ANNUAL VARIABLE COSTS Fuel Gallons 39,600.00 Fuel Cost 229,680.00 Maintenance 43,720.00 Engine/APU Maintenance 93,184.00 Crew Misc. 61,600.00 Total Variable Cost 428,184.00 NOTES
Embraer Phenom 100 Light Jets BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour 109.30 Engine / APU Maintenance Per Hour 232.96 Fuel Cost based on Gallons Per Hour 574.20 Total Variable Cost Per Hour 1,070.46 ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 1 / 5 Baggage Capacity External / Internal (Cubic Feet) 53 / 18 Cabin Height (Feet) 4'11" Cabin Width (Feet) 5'1" Cabin Length (Feet) 11'0" Cabin Volume (Cubic Feet) 274.92 Years in Production 2008 - to present Active Fleet (approximate) 300.00 Average Pre-Owned Asking Price 2,857,000.00 BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 892 / 1026 Ferry Range (No Payload) (NM / SM) 1210 / 1393 Balance Field Length* (Take-off Distance in Feet) 2,964 Landing Distance (Feet) 3,116 Average Block Speed (KTS / MPH) 361 / 416 Normal Cruise (KTS / MPH) 361 / 416 Long Range Cruise Speed (KTS / MPH) 324 / 373 Fuel Usage (Gallons Per Hour) 99.00 Service Ceiling (Feet) 41,000 Useful Payload With Full Fuel (Lbs) 566 Maximum Take Off Weight 10,472 Maximum Landing Weight 9,766 Basic Operating Weight 6,954 Total Usable Fuel Weight 2,734 *Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and airport elevation. Data and dimensions shown may vary slightly and are subject to change.
Interior/Exterior Floorplan/Cross Section Embraer Phenom 100
Embraer Phenom 100 Light Jets 3.9% Fuel Cost 15.2% 10.7% 16.1% 7.6% 39.8% Airframe Maintenance Engine / APU Maintenance Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee Payment / Capital Cost Average Depreciation / Year
Annual Operating Cost Summary Comparison TYPE Embraer Phenom 300 Embraer Phenom 100 Owner Hours Per Year 400 400 Total Hours Per Year 400 400 Fuel Cost Per Gallon 5.80 5.80 Total Fuel Gallons 63,000.00 39,600.00 ANNUAL VARIABLE COSTS Fuel Cost 365,400.00 229,680.00 Airframe Maintenance 63,572.00 43,720.00 Engine & APU Maintenance 117,376.00 93,184.00 Crew Misc. 80,000.00 61,600.00 Total Variable Cost 626,348.00 428,184.00 ANNUAL FIXED COSTS Crew Expense 148,200.00 87,750.00 Crew Training 26,325.00 13,162.50 Hangar 36,757.50 22,522.50 Insurance 21,828.30 15,912.00 Aircraft Misc. 14,000.00 10,000.00 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 247,110.80 149,347.00 ANNUAL BUDGET Annual Hours 400 400 Annual Budget W/O Charter 873,458.80 577,531.00 MONTHLY BUDGET Monthly Budget W/O Charter 72,788.23 48,127.58 HOURLY COSTS Owner Hourly Rate W/O Charter 2,183.65 1,443.83
Aircraft Specifications Comparison Report TYPE Embraer Phenom 300 Embraer Phenom 100 BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour 158.93 109.30 Engine / APU Maintenance Per Hour 293.44 232.96 Fuel Cost based on Gallons Per Hour 913.50 574.20 Total Variable Cost Per Hour 1,565.87 1,070.46 ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 2 / 7 1 / 5 Baggage Capacity External / Internal (Cubic Feet) 66 / 19 53 / 18 Cabin Height (Feet) 4'11" 4'11" Cabin Width (Feet) 5'1" 5'1" Cabin Length (Feet) 17'0" 11'0" Cabin Volume (Cubic Feet) 424.88 274.92 Years in Production 2009 - to present 2008 - to present Active Fleet (approximate) 300.00 300.00 Average Pre-Owned Asking Price 6,895,000.00 2,857,000.00 BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 1662 / 1913 892 / 1027 Ferry Range (No Payload) (NM / SM) 1895 / 2181 1210 / 1393 Balance Field Length* (Take-off Distance in Feet) 3059.55 2964.00 Landing Distance (Feet) 2,837 3,116 Average Block Speed (KTS / MPH) 419 / 482 361 / 416 Normal Cruise Speed (KTS / MPH) 419 / 482 362 / 416 Long Range Cruise Speed (KTS / MPH) 373 / 429 324 / 373 Fuel Usage (GPH) 157.50 99.00 Service Ceiling (Feet) 45000.00 41000.00 Useful Payload With Full Fuel (Lbs) 918 566 Maximum Take Off Weight 17,968 10,472 Maximum Landing Weight 16,865 9,766 Basic Operating Weight 11,488 6,954 Total Usable Fuel Weight 5,219 2,734 *Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and airport elevation. Data and dimensions shown may vary slightly and are subject to change.
Range Map Report Model Category Radius Embraer Phenom 300 Mid Jets 1662.38 Nm / 1913.03 Sm Embraer Phenom 100 Light Jets 892.13 Nm / 1026.65 Sm 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.