Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC · Chris Doerr Phone:262-649-2919...

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

April 01, 2015 @ 03:18 PM GMT

http://www.aircraftcostcalculator.com/

Annual & Hourly Cost Detail

Cessna Citation SII

Min Crew / Max Passengers 2 / 7

Seats Full Range (NM / SM) 1394.25 / 1604.47

Normal Cruise Speed (KTS / MPH) 376.35 / 433.10

Average Pre-Owned Price 825,000.00

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 18,525.00

Hangar 32,760.00

Insurance 5,630.63

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 215,115.63

BUDGET BY PERCENTAGES

Fuel Cost (%) 36.00

Airframe Maintenance 16.55

Engine / APU Maintenance (%) 13.98

Crew Misc. (%) 5.50

Crew Expense (%) 19.26

Crew Training (%) 2.41

Hangar (%) 4.26

Insurance (%) 0.73

Aircraft Misc. (%) 1.30

Management / Marketing Fee (%) 0.00

Payment / Capital Cost (%) 0.00

Average Depreciation / Year (%) 0.00

Total Percentages 100.00

GENERAL PARAMETERS

Annual Owner Hours 275

Fuel Cost Per Gallon 5.80

OWNER HOURLY COST ANALYSIS

Fuel Usage (Gallons / Hour ) 173.70

Fuel Cost Per Hour 1,007.46



Engine / APU Maintenance 391.27

Total Maintenance 854.46

Crew Misc. 154.00

Total Variable Cost Per Hour 2,015.92

Total Fixed Cost W/O Charter 782.24

Total Hourly Cost W/O Charter 2,798.16

ANNUAL BUDGET


Annual Budget 769,493.63

MONTHLY BUDGET

Monthly Hours 23

Monthly Budget 64,124.47

ANNUAL VARIABLE COSTS

Fuel Gallons 47,767.50

Fuel Cost 277,051.50

Maintenance 127,377.25

Engine/APU Maintenance 107,599.25

Crew Misc. 42,350.00

Total Variable Cost 554,378.00

NOTES

*All costs are in USD.




April 01, 2015 @ 03:18 PM GMT


Annual Operational Summary

Cessna Citation SII

TRIP COST CALCULATOR

Trip Distance (SM) 0.00

Block Speed (Mph) 433.10

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 215,115.63

Variable Cost 554,378.00

Net Annual Cost 769,493.63

Owner Hours Flown 275.00

Owner Cost / Hour W/O Charter 2,798.16

MONTHLY BUDGET

Revenue / Hour 0.00

Variable Cost / Hour 2,015.92

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.





April 01, 2015 @ 03:18 PM GMT


Cessna Citation SII Light Jets

BASIC VARIABLE COST DATA

Variable Cost Per Hour Components

Airframe Maintenance Per Hour 463.19

Engine / APU Maintenance Per Hour 391.27

Fuel Cost based on Gallons Per Hour 1,007.46


ADDITIONAL AIRCRAFT INFORMATION

Minimum Crew / Maximum Passengers 2 / 7

Baggage Capacity External / Internal (Cubic Feet) 41 / 36

Cabin Height (Feet) 4'8"

Cabin Width (Feet) 4'10"

Cabin Length (Feet) 15'9"

Cabin Volume (Cubic Feet) 355.25

Years in Production 1984 - 1988

Active Fleet (approximate) 152.00

Average Pre-Owned Asking Price 825,000.00

BASIC AIRCRAFT PERFORMANCE DATA

Seats Full Range (NM / SM) 1394 / 1604

Ferry Range (No Payload) (NM / SM) 1794 / 2064

Balance Field Length* (Take-off Distance in Feet) 4,046

Landing Distance (Feet) 3,437

Average Block Speed (KTS / MPH) 376 / 433

Normal Cruise (KTS / MPH) 376 / 433

Long Range Cruise Speed (KTS / MPH) 304 / 350

Fuel Usage (Gallons Per Hour) 173.70

Service Ceiling (Feet) 43,000

Useful Payload With Full Fuel (Lbs) 680

Maximum Take Off Weight 15,100

Maximum Landing Weight 14,000

Basic Operating Weight 8,775

Total Usable Fuel Weight 5,463

*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.





April 01, 2015 @ 03:18 PM GMT





April 01, 2015 @ 03:18 PM GMT


Cessna Citation SII Light 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

36%

4.3%

19.3%

5.5%

14%

16.6%




April 01, 2015 @ 03:18 PM GMT


Annual & Hourly Cost Detail

Cessna Citation II/IISP

Min Crew / Max Passengers 2 / 7

Seats Full Range (NM / SM) 1189.50 / 1368.85

Normal Cruise Speed (KTS / MPH) 346.13 / 398.32

Average Pre-Owned Price 795,000.00

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 25,935.00

Hangar 32,760.00

Insurance 4,290.00

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 221,185.00

BUDGET BY PERCENTAGES

Fuel Cost (%) 35.24


Engine / APU Maintenance (%) 14.59

Crew Misc. (%) 5.74

Crew Expense (%) 20.10

Crew Training (%) 3.52

Hangar (%) 4.44

Insurance (%) 0.58

Aircraft Misc. (%) 1.36

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 ) 162.90

Fuel Cost Per Hour 944.82



Engine / APU Maintenance 391.27

Total Maintenance 778.08

Crew Misc. 154.00


Total Fixed Cost W/O Charter 804.31

Total Hourly Cost W/O Charter 2,681.21

ANNUAL BUDGET


Annual Budget 737,332.50

MONTHLY BUDGET

Monthly Hours 23

Monthly Budget 61,444.38


Fuel Gallons 44,797.50

Fuel Cost 259,825.50

Maintenance 106,372.75

Engine/APU Maintenance 107,599.25

Crew Misc. 42,350.00

Total Variable Cost 516,147.50

NOTES





April 01, 2015 @ 03:18 PM GMT


Annual Operational Summary

Cessna Citation II/IISP

TRIP COST CALCULATOR

Trip Distance (SM) 0.00

Block Speed (Mph) 398.32

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 221,185.00

Variable Cost 516,147.50

Net Annual Cost 737,332.50

Owner Hours Flown 275.00

Owner Cost / Hour W/O Charter 2,681.21

MONTHLY BUDGET

Revenue / Hour 0.00

Variable Cost / Hour 1,876.90

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.





April 01, 2015 @ 03:18 PM GMT


Cessna Citation II/IISP Light Jets



Airframe Maintenance Per Hour 386.81

Engine / APU Maintenance Per Hour 391.27

Fuel Cost based on Gallons Per Hour 944.82



Minimum Crew / Maximum Passengers 2 / 7

Baggage Capacity External / Internal (Cubic Feet) 41 / 36

Cabin Height (Feet) 4'8"

Cabin Width (Feet) 4'10"

Cabin Length (Feet) 15'9"

Cabin Volume (Cubic Feet) 355.25

Years in Production 1978 - 1994

Active Fleet (approximate) 72.00

Average Pre-Owned Asking Price 795,000.00


Seats Full Range (NM / SM) 1189 / 1368

Ferry Range (No Payload) (NM / SM) 1482 / 1705

Balance Field Length* (Take-off Distance in Feet) 4,466

Landing Distance (Feet) 2,737

Average Block Speed (KTS / MPH) 346 / 398

Normal Cruise (KTS / MPH) 346 / 398

Long Range Cruise Speed (KTS / MPH) 312 / 360

Fuel Usage (Gallons Per Hour) 162.90

Service Ceiling (Feet) 43,000

Useful Payload With Full Fuel (Lbs) 663

Maximum Take Off Weight 14,100

Maximum Landing Weight 13,500

Basic Operating Weight 8,434

Total Usable Fuel Weight 4,846

*Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature and




April 01, 2015 @ 03:18 PM GMT


airport elevation.Data and dimensions shown may vary slightly and are subject to change.





April 01, 2015 @ 03:18 PM GMT


Cessna Citation II/IISP Light 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

35.2%

14.4%

4.4%3.5%

20.1%

5.7%

14.6%




April 01, 2015 @ 03:18 PM GMT


Annual Operating Cost Summary Comparison

TYPE Cessna Citation SII Cessna Citation II/IISP

Owner Hours Per Year 275 275

Total Hours Per Year 275 275

Fuel Cost Per Gallon 5.80 5.80

Total Fuel Gallons 47,767.50 44,797.50


Fuel Cost 277,051.50 259,825.50

Airframe Maintenance 127,377.25 106,372.75

Engine & APU Maintenance 107,599.25 107,599.25

Crew Misc. 42,350.00 42,350.00

Total Variable Cost 554,378.00 516,147.50

ANNUAL FIXED COSTS

Crew Expense 148,200.00 148,200.00

Crew Training 18,525.00 25,935.00

Hangar 32,760.00 32,760.00

Insurance 5,630.63 4,290.00

Aircraft Misc. 10,000.00 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 215,115.63 221,185.00

ANNUAL BUDGET

Annual Hours 275 275

Annual Budget W/O Charter 769,493.63 737,332.50

MONTHLY BUDGET

Monthly Budget W/O Charter 64,124.47 61,444.38

HOURLY COSTS

Owner Hourly Rate W/O Charter 2,798.16 2,681.21





April 01, 2015 @ 03:18 PM GMT


Aircraft Specifications Comparison Report

TYPE Cessna Citation SII Cessna Citation II/IISP



Airframe Maintenance Per Hour 463.19 386.81

Engine / APU Maintenance Per Hour 391.27 391.27

Fuel Cost based on Gallons Per Hour 1,007.46 944.82

Total Variable Cost Per Hour 2,015.92 1,876.90


Minimum Crew / Maximum Passengers 2 / 7 2 / 7

Baggage Capacity External / Internal (Cubic Feet) 41 / 36 41 / 36

Cabin Height (Feet) 4'8" 4'8"

Cabin Width (Feet) 4'10" 4'10"

Cabin Length (Feet) 15'9" 15'9"

Cabin Volume (Cubic Feet) 355.25 355.25

Years in Production 1984 - 1988 1978 - 1994

Active Fleet (approximate) 152.00 72.00

Average Pre-Owned Asking Price 825,000.00 795,000.00


Seats Full Range (NM / SM) 1394 / 1604 1190 / 1369

Ferry Range (No Payload) (NM / SM) 1794 / 2064 1482 / 1705

Balance Field Length* (Take-off Distance in Feet) 4046.25 4465.50

Landing Distance (Feet) 3,437 2,737

Average Block Speed (KTS / MPH) 376 / 433 346 / 398

Normal Cruise Speed (KTS / MPH) 376 / 433 346 / 398

Long Range Cruise Speed (KTS / MPH) 304 / 350 312 / 360

Fuel Usage (GPH) 173.70 162.90

Service Ceiling (Feet) 43000.00 43000.00

Useful Payload With Full Fuel (Lbs) 680 663

Maximum Take Off Weight 15,100 14,100

Maximum Landing Weight 14,000 13,500

Basic Operating Weight 8,775 8,434

Total Usable Fuel Weight 5,463 4,846

*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.





April 01, 2015 @ 03:18 PM GMT


Map data ©2015 Google, INEGI, Inav/Geosistemas SRL 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 SII Light Jets 1394.25 Nm / 1604.48 Sm

Cessna Citation II/IISP Light Jets 1189.50 Nm / 1368.85 Sm




April 01, 2015 @ 03:18 PM GMT

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


User Files

ACC




April 01, 2015 @ 03:18 PM GMT


Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC · Chris Doerr Phone:262-649-2919...

Documents

Transcript of Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC · Chris Doerr Phone:262-649-2919...