Upload
vandieu
View
228
Download
1
Embed Size (px)
Citation preview
Citation XLS vs LR60
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
November 25, 2014 @ 07:09 PM GMT
Annual & Hourly Cost Detail
Cessna Citation XLS
Min Crew / Max Passengers 2 / 8
Seats Full Range (NM / SM) 1500.53 / 1726.78
Normal Cruise Speed (KTS / MPH) 422.18 / 485.84
Average Pre-Owned Price 5,561,000.00
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 187,200.00
Crew Training 30,420.00
Hangar 38,415.00
Insurance 14,137.50
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 284,172.50
BUDGET BY PERCENTAGES
Fuel Cost (%) 39.01
Airframe Maintenance 7.20
Engine / APU Maintenance (%) 12.01
Crew Misc. (%) 6.25
Crew Expense (%) 23.41
Crew Training (%) 3.80
Hangar (%) 4.80
Insurance (%) 1.77
Aircraft Misc. (%) 1.75
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 250
Fuel Cost Per Gallon 5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 215.10
Fuel Cost Per Hour 1,247.58
Fuel Cost Per Gallon 5.80
Airframe Maintenance 230.20
Engine / APU Maintenance 384.03
Total Maintenance 614.23
Crew Misc. 200.00
Total Variable Cost Per Hour 2,061.81
Total Fixed Cost W/O Charter 1,136.69
Total Hourly Cost W/O Charter 3,198.50
ANNUAL BUDGET
Annual Owner Hours 250
Annual Budget 799,625.00
MONTHLY BUDGET
Monthly Hours 21
Monthly Budget 66,635.42
ANNUAL VARIABLE COSTS
Fuel Gallons 53,775.00
Fuel Cost 311,895.00
Maintenance 57,550.00
Engine/APU Maintenance 96,007.50
Crew Misc. 50,000.00
Total Variable Cost 515,452.50
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
November 25, 2014 @ 07:09 PM GMT
Annual Operational Summary
Cessna Citation XLS
TRIP COST CALCULATOR
Trip Distance (SM) 0.00
Block Speed (Mph) 485.84
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 284,172.50
Variable Cost 515,452.50
Net Annual Cost 799,625.00
Owner Hours Flown 250.00
Owner Cost / Hour W/O Charter 3,198.50
MONTHLY BUDGET
Revenue / Hour 0.00
Variable Cost / Hour 2,061.81
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
November 25, 2014 @ 07:09 PM GMT
Cessna Citation XLS Mid Jets
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 230.20
Engine / APU Maintenance Per Hour 384.03
Fuel Cost based on Gallons Per Hour 1,247.58
Total Variable Cost Per Hour 2,061.81
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 8
Baggage Capacity External / Internal (Cubic Feet) 80 / 10
Cabin Height (Feet) 5'8"
Cabin Width (Feet) 5'6"
Cabin Length (Feet) 18'6"
Cabin Volume (Cubic Feet) 576.58
Years in Production 2004 - 2008
Active Fleet (approximate) 329.00
Average Pre-Owned Asking Price 5,561,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 1501 / 1727
Ferry Range (No Payload) (NM / SM) 1939 / 2231
Balance Field Length* (Take-off Distance in Feet) 3812.25
Landing Distance (Feet) 3,619
Average Block Speed (KTS / MPH) 422 / 485
Normal Cruise Speed (KTS / MPH) 422 / 486
Long Range Cruise Speed (KTS / MPH) 363 / 418
Fuel Usage (Gallons Per Hour) 215.10
Service Ceiling (Feet) 45000.00
Useful Payload With Full Fuel (Lbs) 839
Maximum Take Off Weight 20,200
Maximum Landing Weight 18,700
Basic Operating Weight 12,480
Total Usable Fuel Weight 6,572
*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
November 25, 2014 @ 07:09 PM GMT
Interior/Exterior Floorplan/Cross Section
Cessna Citation XLS
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
November 25, 2014 @ 07:09 PM GMT
Cessna Citation XLS Mid Jets
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
39%
7.2%
4.8%
3.8%
23.4%
6.3%
12%
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
November 25, 2014 @ 07:09 PM GMT
Annual & Hourly Cost Detail
Bombardier Learjet 60
Min Crew / Max Passengers 2 / 7
Seats Full Range (NM / SM) 2131.25 / 2452.60
Normal Cruise Speed (KTS / MPH) 425.10 / 489.20
Average Pre-Owned Price 2,946,000.00
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 187,200.00
Crew Training 39,975.00
Hangar 34,125.00
Insurance 10,530.00
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 285,830.00
BUDGET BY PERCENTAGES
Fuel Cost (%) 37.14
Airframe Maintenance 7.94
Engine / APU Maintenance (%) 14.93
Crew Misc. (%) 5.95
Crew Expense (%) 22.29
Crew Training (%) 4.76
Hangar (%) 4.06
Insurance (%) 1.25
Aircraft Misc. (%) 1.67
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 250
Fuel Cost Per Gallon 5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 215.10
Fuel Cost Per Hour 1,247.58
Fuel Cost Per Gallon 5.80
Airframe Maintenance 266.78
Engine / APU Maintenance 501.37
Total Maintenance 768.15
Crew Misc. 200.00
Total Variable Cost Per Hour 2,215.73
Total Fixed Cost W/O Charter 1,143.32
Total Hourly Cost W/O Charter 3,359.05
ANNUAL BUDGET
Annual Owner Hours 250
Annual Budget 839,762.50
MONTHLY BUDGET
Monthly Hours 21
Monthly Budget 69,980.21
ANNUAL VARIABLE COSTS
Fuel Gallons 53,775.00
Fuel Cost 311,895.00
Maintenance 66,695.00
Engine/APU Maintenance 125,342.50
Crew Misc. 50,000.00
Total Variable Cost 553,932.50
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
November 25, 2014 @ 07:09 PM GMT
Annual Operational Summary
Bombardier Learjet 60
TRIP COST CALCULATOR
Trip Distance (SM) 0.00
Block Speed (Mph) 489.20
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 285,830.00
Variable Cost 553,932.50
Net Annual Cost 839,762.50
Owner Hours Flown 250.00
Owner Cost / Hour W/O Charter 3,359.05
MONTHLY BUDGET
Revenue / Hour 0.00
Variable Cost / Hour 2,215.73
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
November 25, 2014 @ 07:09 PM GMT
Bombardier Learjet 60 Mid Jets
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 266.78
Engine / APU Maintenance Per Hour 501.37
Fuel Cost based on Gallons Per Hour 1,247.58
Total Variable Cost Per Hour 2,215.73
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 7
Baggage Capacity External / Internal (Cubic Feet) 24 / 24
Cabin Height (Feet) 5'9"
Cabin Width (Feet) 5'11"
Cabin Length (Feet) 17'8"
Cabin Volume (Cubic Feet) 601.03
Years in Production 1993 - 2003
Active Fleet (approximate) 313.00
Average Pre-Owned Asking Price 2,946,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 2131 / 2453
Ferry Range (No Payload) (NM / SM) 2357 / 2713
Balance Field Length* (Take-off Distance in Feet) 5313.75
Landing Distance (Feet) 3,978
Average Block Speed (KTS / MPH) 425 / 489
Normal Cruise Speed (KTS / MPH) 425 / 489
Long Range Cruise Speed (KTS / MPH) 412 / 474
Fuel Usage (Gallons Per Hour) 215.10
Service Ceiling (Feet) 51000.00
Useful Payload With Full Fuel (Lbs) 1,041
Maximum Take Off Weight 23,500
Maximum Landing Weight 19,500
Basic Operating Weight 14,403
Total Usable Fuel Weight 7,712
*Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature andairport elevation.
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
November 25, 2014 @ 07:09 PM GMT
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
November 25, 2014 @ 07:09 PM GMT
Interior/Exterior Floorplan/Cross Section
Bombardier Learjet 60
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
November 25, 2014 @ 07:09 PM GMT
Bombardier Learjet 60 Mid Jets
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
37.1%
7.9%
4.1%
4.8%
22.3%
6%
14.9%
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
November 25, 2014 @ 07:09 PM GMT
Annual Operating Cost Summary Comparison
TYPE Cessna Citation XLS Bombardier Learjet 60
Owner Hours Per Year 250 250
Total Hours Per Year 250 250
Fuel Cost Per Gallon 5.80 5.80
Total Fuel Gallons 53,775.00 53,775.00
ANNUAL VARIABLE COSTS
Fuel Cost 311,895.00 311,895.00
Airframe Maintenance 57,550.00 66,695.00
Engine & APU Maintenance 96,007.50 125,342.50
Crew Misc. 50,000.00 50,000.00
Total Variable Cost 515,452.50 553,932.50
ANNUAL FIXED COSTS
Crew Expense 187,200.00 187,200.00
Crew Training 30,420.00 39,975.00
Hangar 38,415.00 34,125.00
Insurance 14,137.50 10,530.00
Aircraft Misc. 14,000.00 14,000.00
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 284,172.50 285,830.00
ANNUAL BUDGET
Annual Hours 250 250
Annual Budget W/O Charter 799,625.00 839,762.50
MONTHLY BUDGET
Monthly Budget W/O Charter 66,635.42 69,980.21
HOURLY COSTS
Owner Hourly Rate W/O Charter 3,198.50 3,359.05
*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
November 25, 2014 @ 07:09 PM GMT
Aircraft Specifications Comparison Report
TYPE Cessna Citation XLS Bombardier Learjet 60
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 230.20 266.78
Engine / APU Maintenance Per Hour 384.03 501.37
Fuel Cost based on Gallons Per Hour 1,247.58 1,247.58
Total Variable Cost Per Hour 2,061.81 2,215.73
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 8 2 / 7
Baggage Capacity External / Internal (Cubic Feet) 80 / 10 24 / 24
Cabin Height (Feet) 5'8" 5'9"
Cabin Width (Feet) 5'6" 5'11"
Cabin Length (Feet) 18'6" 17'8"
Cabin Volume (Cubic Feet) 576.58 601.03
Years in Production 2004 - 2008 1993 - 2003
Active Fleet (approximate) 329.00 313.00
Average Pre-Owned Asking Price 5,561,000.00 2,946,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 1501 / 1727 2131 / 2453
Ferry Range (No Payload) (NM / SM) 1939 / 2231 2357 / 2713
Balance Field Length* (Take-off Distance in Feet) 3812.25 5313.75
Landing Distance (Feet) 3,619 3,978
Average Block Speed (KTS / MPH) 422 / 485 425 / 489
Normal Cruise Speed (KTS / MPH) 422 / 486 425 / 489
Long Range Cruise Speed (KTS / MPH) 363 / 418 412 / 474
Fuel Usage (GPH) 215.10 215.10
Service Ceiling (Feet) 45000.00 51000.00
Useful Payload With Full Fuel (Lbs) 839 1,041
Maximum Take Off Weight 20,200 23,500
Maximum Landing Weight 18,700 19,500
Basic Operating Weight 12,480 14,403
Total Usable Fuel Weight 6,572 7,712
*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
November 25, 2014 @ 07:09 PM GMT
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
Cessna Citation XLS Mid Jets 1500.53 Nm / 1726.78 Sm
Bombardier Learjet 60 Mid Jets 2131.25 Nm / 2452.60 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
November 25, 2014 @ 07:09 PM GMT