Aircraft Analysis - Aircraft Operating Costs Calculator

1 Aircraft AnalysisChris Doerr Phone:262-649-2919 Aircraft Cost Calculator , LLC 1341 W. Mequon Road, Suite 205, Mequon, WI 53092 Powered by ACC: & Hourly Cost DetailCessna citation X Min Crew / Max Passengers2 / 8 Seats Full Range (NM / SM) / Cruise Speed (KTS / MPH) / Pre-Owned Price9,880, SCHEDULEI nterest PeriodMonthlyTerm of Per FIXED COSTSCrew Expense185, Training43, , , , / Marketing / Capital Aircraft Value Depreciation(%) of Depreciation / Fixed Cost W/O Charter332, BY PERCENTAGESFuel Cost (%) / APU Maintenance (%) Misc. (%) Expense (%) Training (%) (%) (%) Misc. (%) / Marketing Fee (%) / Capital Cost (%) Depreciation / Year (%) PARAMETERSA nnual Owner Hours350 Fuel Cost Per HOURLY COST ANALYSISFuel Usage (Gallons / Hour ) Cost Per Hour2, Cost Per / APU Maintenance1, Variable Cost Per Hour3, Fixed Cost W/O Hourly Cost W/O Charter4, BUDGETA nnual Owner Hours350 Annual Budget1,539, BUDGETM onthly Hours29 Monthly Budget128, VARIABLE COSTSFuel Gallons121, Cost704, , Maintenance230, , Variable Cost1,206, *All Costs are in Doerr Phone:262-649-2919 Aircraft Cost Calculator , LLC 1341 W.

2 Mequon Road, Suite 205, Mequon, WI 53092 Powered by ACC: Operational SummaryCessna citation XTRIP COST CALCULATORTrip Distance (SM) Speed (Mph) Time (Hours)0 Variable Cost / Trip Hours Air & Overnight / Hour / of In Aircraft Costs Savings Per OPERATIONAL COST SUMMARYF ixed Cost332, Cost1,206, Annual Cost1,539, Hours Cost / Hour W/O Charter4, BUDGETR evenue / Cost / Hour3, Profit / Charter CALCULATORFull Price of (%) Cost / 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.

3 *All Costs are in Doerr Phone:262-649-2919 Aircraft Cost Calculator , LLC 1341 W. Mequon Road, Suite 205, Mequon, WI 53092 Powered by ACC: citation XSuper Mid JetsBASIC VARIABLE COST DATAV ariable Cost Per Hour ComponentsAirframe Maintenance Per / APU Maintenance Per Cost based on Gallons Per Hour2, Variable Cost Per Hour3, ADDITIONAL Aircraft INFORMATIONM inimum Crew / Maximum Passengers2 / 8 Baggage Capacity External / Internal (Cubic Feet)82 / 0 Cabin Height (Feet)5'8"Cabin Width (Feet)5'6"Cabin Length (Feet)23'11"Cabin Volume (Cubic Feet) in Production1993 - 2011 Active Fleet (approximate) Pre-Owned Asking Price9,880, BASIC Aircraft PERFORMANCE DATAS eats Full Range (NM / SM)2919 / 3357 Ferry Range (No Payload) (NM / SM)3156 / 3629 Balance Field Length* (Take-off Distance in Feet) Distance (Feet)

4 4,741 Average Block Speed (KTS / MPH)480 / 552 Normal Cruise Speed (KTS / MPH)530 / 610 Long Range Cruise Speed (KTS / MPH)474 / 545 Fuel Usage (Gallons Per Hour) Ceiling (Feet) Payload With Full Fuel (Lbs)1,458*Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature andairport and dimensions shown may vary slightly and are subject to change.*All Costs are in Doerr Phone:262-649-2919 Aircraft Cost Calculator , LLC 1341 W. Mequon Road, Suite 205, Mequon, WI 53092 Powered by ACC: Floorplan/Cross SectionCessna citation XChris Doerr Phone:262-649-2919 Aircraft Cost Calculator , LLC 1341 W. Mequon Road, Suite 205, Mequon, WI 53092 Powered by ACC: citation XSuper Mid JetsFuel CostAirframe MaintenanceEngine / APU MaintenanceCrew ExpenseCrew TrainingHangarInsuranceAircraft FeePayment / Capital CostAverage Depreciation / Doerr Phone:262-649-2919 Aircraft Cost Calculator , LLC 1341 W.

5 Mequon Road, Suite 205, Mequon, WI 53092 Powered by ACC: citation XSuper Mid JetsFuel CostAirframe MaintenanceEngine / APU MaintenanceCrew ExpenseCrew TrainingHangarInsuranceAircraft FeePayment / Capital CostAverage Depreciation / Year015304560 Percentage By CostChris Doerr Phone:262-649-2919 Aircraft Cost Calculator , LLC 1341 W. Mequon Road, Suite 205, Mequon, WI 53092 Powered by ACC: Aircraft ReportBASIC VARIABLE COST DATAA ircraft TypeCessna citation XAnnual Owner Hours350 Annual Total Cost Per Gallons121, ANNUAL VARIABLE COSTSFuel Cost704, Maintenance176, / APU Maintenance230, Miscellaneous94, Variable Cost1,206, ANNUAL FIXED COSTSCrew Expense185, Training43, , , Miscellaneous25, / Capital Market Fixed Cost W/O Charter332, TOTAL COST BUDGETO wner Hours350 Annual Budget1,539, Hours29 Monthly Budget128, Cost W/O Charter4, *All Costs are in Doerr Phone:262-649-2919 Aircraft Cost Calculator , LLC 1341 W.

6 Mequon Road, Suite 205, Mequon, WI 53092 Powered by ACC: Operating Cost Summary ComparisonTYPEC essna citation XOwner Hours Per Year350 Total Hours Per Year350 Fuel Cost Per Fuel Gallons121, ANNUAL VARIABLE Costs Fuel Cost704, Maintenance176, & APU Maintenance230, , Variable Cost1,206, ANNUAL FIXED Costs Crew Expense185, Training43, , , , /Marketing / Capital Market Depreciaton / Cost W/O Charter332, ANNUAL BUDGET Annual Hours350 Annual Budget W/O Charter1,539, BUDGET Monthly Budget W/O Charter128, Costs Owner Hourly Rate W/O Charter4, *All Costs are in Doerr Phone:262-649-2919 Aircraft Cost Calculator , LLC 1341 W. Mequon Road, Suite 205, Mequon, WI 53092 Powered by ACC.

7 Specifications Comparison ReportTYPEC essna citation X BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per / APU Maintenance Per Cost based on Gallons Per Hour2, Variable Cost Per Hour3, ADDITIONAL Aircraft INFORMATION Minimum Crew / Maximum Passengers2 / 8 Baggage Capacity External / Internal (Cubic Feet)82 / 0 Cabin Height (Feet)5'8"Cabin Width (Feet)5'6"Cabin Length (Feet)23'11"Cabin Volume (Cubic Feet) in Production1993 - 2011 Active Fleet (approximate) Pre-Owned Asking Price9,880, BASIC Aircraft PERFORMANCE DATA Seats Full Range (NM / SM)2919 / 3357 Ferry Range (No Payload) (NM / SM)3156 / 3629 Balance Field Length* (Take-off Distance in Feet) Distance (Feet)4,741 Average Block Speed (KTS / MPH)480 / 552 Normal Cruise Speed (KTS / MPH)530 / 610 Long Range Cruise Speed (KTS / MPH)474 / 545 Fuel Usage (GPH) Ceiling (Feet) Payload With Full Fuel (Lbs)1,458*Consideration must also be given to, but not limited to: passenger weights, baggage weight, winds, runway length, temperature andairport and dimensions shown may vary slightly and are subject to change.

8 *All Costs are in Doerr Phone:262-649-2919 Aircraft Cost Calculator , LLC 1341 W. Mequon Road, Suite 205, Mequon, WI 53092 Powered by ACC: data 2014 Google, INEGIT erms of UseNote: For Jets & Turboprops "Seats Full Range" represents the maximum IFR range of the Aircraft at Long Range Cruise with allpassenger seats occupied. ACC assumes NBAA IFR alternate fuel reserve calculation for a 200 nautical mile alternate. Does notinclude winds aloft or any other weather related Map ReportModelCategoryRadiusCessna citation XSuper Mid Nm / SmChris Doerr Phone:262-649-2919 Aircraft Cost Calculator , LLC 1341 W. Mequon Road, Suite 205, Mequon, WI 53092 Powered by ACC: Compare.

9 Cost Calculator (ACC) is an intuitive Web Application that gives users access to the accurate Costs and benefits of Aircraft ownership. ACC simplifies the complex and stressful evaluation process inherent in Aircraft acquisition. It is designed for Aircraft owners, potential owners, flight department managers, brokers, dealers, financial institutions and Part 91/Part 135 operators. Aircraft Cost CalculatorPriceJets$175/monthTurbo-Props IncludedCommercialsIncludedPistonsInclud edHelicoptersIncludedFractional AircraftsIncludedLife Cycle Costs - JetsIncludedLife Cycle Costs - Turbo-PropsIncludedLife Cycle Costs - CommercialsIncludedLife Cycle Costs - PistonsIncludedLife Cycle Costs - HelicoptersIncludedHourly Charter Contribution AnalysisIncludedResidual Value CalculatorIncludedDepreciation CalculatorIncludedTrip Cost CalculatorIncludedRange MapsIncludedUnlimited Access to AircraftIncludedAnnual Cost for Up to 3 Devices$1.

10 800 CompetitorPriceJets$795 Turbo-Props$625 Pistons$475 Helicopters$625 Life Cycle Costs - Jets$795 Life Cycle Costs - Turbo-Props$625 Life Cycle Costs - Pistons$475 Life Cycle Costs - Helicopters$625 Residual Value Calculatorn/aDepreciation Calculatorn/aTrip Cost Calculatorn/aRange Mapsn/aAnnual Cost for One User$5,040 ACC is a Cost Savings of 60% Over the CompetitorNo annual subscription Operating Cost PercentagesDassault Falcon CostAirframe MaintenanceEngine / APU MaintenanceCrew Misc. / Part 91 Crew ExpenseCrew Training HangarInsurance Aircraft FeePayment / Capital CostAvg. Depreciation / YearACC software is ahead of its time, a true business aviation tool, for brokers, operators, owners, and CFOs.