citation xls vs lr60 - aircraft cost calc operational summary cessna citation xls trip cost...

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

http://www.aircraftcostcalculator.com/

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



Engine / APU Maintenance 384.03

Total Maintenance 614.23

Crew Misc. 200.00

Total Variable Cost Per Hour 2,061.81


Total Hourly Cost W/O Charter 3,198.50

ANNUAL BUDGET


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.






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.







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


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.







Interior/Exterior Floorplan/Cross Section

Cessna Citation XLS






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%






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


BUDGET BY PERCENTAGES

Fuel Cost (%) 37.14


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



OWNER HOURLY COST ANALYSIS

Fuel Usage (Gallons / Hour ) 215.10

Fuel Cost Per Hour 1,247.58



Engine / APU Maintenance 501.37

Total Maintenance 768.15

Crew Misc. 200.00



Total Hourly Cost W/O Charter 3,359.05

ANNUAL BUDGET


Annual Budget 839,762.50

MONTHLY BUDGET

Monthly Hours 21

Monthly Budget 69,980.21


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







Annual Operational Summary


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.







Bombardier Learjet 60 Mid Jets



Airframe Maintenance Per Hour 266.78

Engine / APU Maintenance Per Hour 501.37

Fuel Cost based on Gallons Per Hour 1,247.58



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


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.






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







Interior/Exterior Floorplan/Cross Section







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%






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


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







Aircraft Specifications Comparison Report

TYPE Cessna Citation XLS Bombardier Learjet 60



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


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


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.







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





http://maps.google.com/maps?ll=4.390229,-73.476562&z=3&t=m&hl=en-US&gl=US&mapclient=apiv3

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


citation xls vs lr60 - aircraft cost calc operational summary cessna citation xls trip cost...

Documents