Sunteți pe pagina 1din 8

Citation Sovereign Analysis

For more details call 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
September 22, 2014 @ 02:00 PM GMT

Annual & Hourly Cost Detail


Cessna Citation Sovereign

GENERAL PARAMETERS
Min Crew / Max Passengers

2/9

Annual Owner Hours

450

Seats Full Range (NM / SM)

2554.50 / 2939.67

Fuel Cost Per Gallon

5.80

Normal Cruise Speed (KTS / MPH)

447.53 / 515.01

Average Pre-Owned Price

8,528,000.00

OWNER HOURLY COST ANALYSIS


Fuel Usage (Gallons / Hour )

PAYMENT SCHEDULE

Fuel Cost Per Hour

Interest Rate

0.00%

Payment Period

Monthly

Term of Loan

120.00

Fuel Cost Per Gallon

253.00
1,467.40
5.80

Airframe Maintenance

278.11

Engine / APU Maintenance

497.25

Loan

0.00

Total Maintenance

775.36

Monthly Lease

0.00

Crew Misc.

270.00

Payment Per Period

0.00

Total Variable Cost Per Hour

Period Number

0.00

Total Fixed Cost W/O Charter

Principal Amount

0.00

Total Hourly Cost W/O Charter

Interest Amount

0.00

2,512.76
756.28
3,269.04

ANNUAL BUDGET
ANNUAL FIXED COSTS

Annual Owner Hours

Crew Expense

187,200.00

Crew Training

48,750.00

Hangar

53,332.50

Insurance

26,043.23

Monthly Hours

Aircraft Misc.

25,000.00

Monthly Budget

Management / Marketing Fee

0.00

Payment / Capital Cost

0.00

Annual Budget

450
1,471,067.73

MONTHLY BUDGET
38
122,588.98

ANNUAL VARIABLE COSTS


Fuel Gallons

113,850.00

Annual Value Depreciation(%)

0.00

Fuel Cost

660,330.00

Term of Ownership

0.00

Maintenance

125,149.50

Average Depreciation / Year

0.00

Engine/APU Maintenance

223,762.50

Original Aircraft Cost

9,000,000.00

Total Fixed Cost W/O Charter

340,325.73

Crew Misc.
Total Variable Cost

BUDGET BY PERCENTAGES
Fuel Cost (%)

44.89

Airframe Maintenance

NOTES

8.51

Engine / APU Maintenance (%)

15.21

Crew Misc. (%)

8.26

Crew Expense (%)

12.73

Crew Training (%)

3.31

Hangar (%)

3.63

Insurance (%)

1.77

Aircraft Misc. (%)

1.70

Management / Marketing Fee (%)

0.00

Payment / Capital Cost (%)

0.00

Average Depreciation / Year (%)

*All costs are in USD.

0.00

Total Percentages

100.00

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
September 22, 2014 @ 02:00 PM GMT

121,500.00
1,130,742.00

Annual Operational Summary


Cessna Citation Sovereign

TRIP COST CALCULATOR

ANNUAL OPERATIONAL COST SUMMARY

Trip Distance (SM)

0.00

Block Speed (Mph)

515.01

Trip Time (Hours)

Fixed Cost

340,325.73

Variable Cost

1,130,742.00

Net Annual Cost

1,471,067.73

Variable Cost / Hour

0.00

Owner Hours Flown

Total Trip Cost

0.00

Owner Cost / Hour W/O Charter

450.00

Total Hours Saved

0.00

Commercial Air & Overnight Costs

0.00

Value / Hour / Executive

0.00

Revenue / Hour

Number of Executives

0.00

Variable Cost / Hour

All- In Savings

0.00

Gross Profit / Charter Hour

Private Aircraft Expense

0.00

Total Costs Savings

0.00

Cost Savings Per Hour

0.00

3,269.04

MONTHLY BUDGET
0.00
2,512.76
0.00

DEPRECIATION CALCULATOR
Full Price of
Aircraft

9,000,000.00

Year

14.29

24.49

17.49

12.49

8.93

8.92

8.93

4.46

Depreciation

1,286,100.00 2,204,100.00 1,574,100.00 1,124,100.00

803,700.00

802,800.00

803,700.00

401,400.00

Depreciation
Value

7,713,900.00 5,509,800.00 3,935,700.00 2,811,600.00 2,007,900.00 1,205,100.00

401,400.00

0.00

Cumulative
Depreciation

1,286,100.00 3,490,200.00 5,064,300.00 6,188,400.00 6,992,100.00 7,794,900.00 8,598,600.00 9,000,000.00

Rate (%)

Adjusted Cost /
Hour

1,143.20

1,959.20

1,399.20

999.20

714.40

713.60

714.40

356.80

The schedule above reflects commonly used aircraft tax depreciation rates. These may or may not be applicable to your individual
situation. The adjusted cost per hour is based on a 40% tax rate. However, we would advise you to consult with a tax professional familiar
with 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
September 22, 2014 @ 02:00 PM GMT

Cessna Citation Sovereign

Super Mid Jets

BASIC VARIABLE COST DATA


Variable Cost Per Hour Components
Airframe Maintenance Per Hour

278.11

Engine / APU Maintenance Per Hour

497.25

Fuel Cost based on Gallons Per Hour

1,467.40

Total Variable Cost Per Hour

2,512.76

ADDITIONAL AIRCRAFT INFORMATION


Minimum Crew / Maximum Passengers

2/9

Baggage Capacity External / Internal (Cubic Feet)

100 / 35

Cabin Height (Feet)

5'8"

Cabin Width (Feet)

5'6"

Cabin Length (Feet)

25'3"

Cabin Volume (Cubic Feet)

786.96

Years in Production

2004 - to present

Active Fleet (approximate)

350.00

Average Pre-Owned Asking Price

8,528,000.00

BASIC AIRCRAFT PERFORMANCE DATA


Seats Full Range (NM / SM)

2554 / 2940

Ferry Range (No Payload) (NM / SM)

2934 / 3377

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

3714.75

Landing Distance (Feet)

2,953

Average Block Speed (KTS / MPH)

447 / 515

Normal Cruise Speed (KTS / MPH)

448 / 515

Long Range Cruise Speed (KTS / MPH)

378 / 435

Fuel Usage (Gallons Per Hour)

253.00

Service Ceiling (Feet)

47000.00

Useful Payload With Full Fuel (Lbs)

1,148

Maximum Take Off Weight

30,300

Maximum Landing Weight

27,100

Basic Operating Weight

17,696

Total Usable Fuel Weight

10,942

*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.

*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
September 22, 2014 @ 02:00 PM GMT

Interior/Exterior Floorplan/Cross Section


Cessna Citation Sovereign

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
September 22, 2014 @ 02:00 PM GMT

Cessna Citation Sovereign

Super Mid Jets

3.6%
3.3%
Fuel Cost
12.7%

Airframe Maintenance
Engine / APU Maintenance
44.9%

Crew Misc.
Crew Expense
Crew Training

8.3%

Hangar
Insurance
Aircraft Misc.
Management Fee
15.2%

Payment / Capital Cost


Average Depreciation / Year
8.5%

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
September 22, 2014 @ 02:00 PM GMT

Single Aircraft Report

BASIC VARIABLE COST DATA


Aircraft Type

Cessna Citation Sovereign

Annual Owner Hours

450

Annual Total Hours

450.00

Fuel Cost Per Gallon

5.80

Fuel Gallons

113,850.00

ANNUAL VARIABLE COSTS


Fuel Cost

660,330.00

Airframe Maintenance

125,149.50

Engine / APU Maintenance

223,762.50

Crew Miscellaneous

121,500.00

Total Variable Cost

1,130,742.00

ANNUAL FIXED COSTS


Crew Expense

187,200.00

Crew Training

48,750.00

Hangar

53,332.50

Insurance

26,043.23

Aircraft Miscellaneous

25,000.00

Management

0.00

Payment / Capital Cost

0.00

Average Market Depreciation

0.00

Total Fixed Cost W/O Charter

340,325.73

TOTAL COST BUDGET


Owner Hours

450

Annual Budget

1,471,067.73

Monthly Hours

38

Monthly Budget

122,588.98

Hourly Cost W/O Charter

3,269.04

*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
September 22, 2014 @ 02:00 PM GMT

Range Map Report


Model

Category

Cessna Citation Sovereign

Radius

Super Mid Jets

2554.50 Nm / 2939.67 Sm

Mapdata2014Google,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.

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
September 22, 2014 @ 02:00 PM GMT

S-ar putea să vă placă și