g650 cost analysis · gulfstream g650 large jets 6800.00 nm / 7825.30 sm chris doerr...
TRANSCRIPT
G650 Cost Analysis
www.aircraftcostcaluclator.com
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
March 06, 2015 @ 06:31 PM GMT
Annual & Hourly Cost Detail
Gulfstream G650
Min Crew / Max Passengers 2 / 18
Seats Full Range (NM / SM) 6800.00 / 7825.30
Normal Cruise Speed (KTS / MPH) 502.00 / 577.69
Average Pre-Owned Price 65,000,000.00
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 227,175.00
Crew Training 64,155.00
Hangar 55,867.50
Insurance 56,598.75
Aircraft Misc. 28,500.00
Management / Marketing Fee 0.00
Payment / Capital Cost 0.00
Original Aircraft Cost 65,000,000.00
Annual Value Depreciation(%) 0.00
Term of Ownership 0.00
Average Depreciation / Year 0.00
Total Fixed Cost W/O Charter 432,296.25
BUDGET BY PERCENTAGES
Fuel Cost (%) 51.20
Airframe Maintenance 6.75
Engine / APU Maintenance (%) 16.49
Crew Misc. (%) 6.83
Crew Expense (%) 9.84
Crew Training (%) 2.78
Hangar (%) 2.42
Insurance (%) 2.45
Aircraft Misc. (%) 1.24
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 450
Fuel Cost Per Gallon 5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 452.70
Fuel Cost Per Hour 2,625.66
Fuel Cost Per Gallon 5.80
Airframe Maintenance 346.17
Engine / APU Maintenance 845.59
Total Maintenance 1,191.76
Crew Misc. 350.00
Total Variable Cost Per Hour 4,167.42
Total Fixed Cost W/O Charter 960.66
Total Hourly Cost W/O Charter 5,128.08
ANNUAL BUDGET
Annual Owner Hours 450
Annual Budget 2,307,635.25
MONTHLY BUDGET
Monthly Hours 38
Monthly Budget 192,302.94
ANNUAL VARIABLE COSTS
Fuel Gallons 203,715.00
Fuel Cost 1,181,547.00
Maintenance 155,776.50
Engine/APU Maintenance 380,515.50
Crew Misc. 157,500.00
Total Variable Cost 1,875,339.00
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
March 06, 2015 @ 06:31 PM GMT
Annual Operational Summary
Gulfstream G650
TRIP COST CALCULATOR
Trip Distance (SM) 0.00
Block Speed (Mph) 577.69
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 432,296.25
Variable Cost 1,875,339.00
Net Annual Cost 2,307,635.25
Owner Hours Flown 450.00
Owner Cost / Hour W/O Charter 5,128.08
MONTHLY BUDGET
Revenue / Hour 0.00
Variable Cost / Hour 4,167.42
Gross Profit / Charter Hour 0.00
DEPRECIATION CALCULATOR
Full Price ofAircraft
65,000,000.00
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 9,288,500.00 15,918,500.00 11,368,500.00 8,118,500.00 5,804,500.00 5,798,000.00 5,804,500.00 2,899,000.00
DepreciationValue
55,711,500.00 39,793,000.00 28,424,500.00 20,306,000.00 14,501,500.00 8,703,500.00 2,899,000.00 0.00
CumulativeDepreciation
9,288,500.00 25,207,000.00 36,575,500.00 44,694,000.00 50,498,500.00 56,296,500.00 62,101,000.00 65,000,000.00
AdjustedCost / Hour
8,256.44 14,149.78 10,105.33 7,216.44 5,159.56 5,153.78 5,159.56 2,576.89
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
March 06, 2015 @ 06:31 PM GMT
Gulfstream G650 Large Jets
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 346.17
Engine / APU Maintenance Per Hour 845.59
Fuel Cost based on Gallons Per Hour 2,625.66
Total Variable Cost Per Hour 4,167.42
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 18
Baggage Capacity External / Internal (Cubic Feet) 0 / 195
Cabin Height (Feet) 6'3"
Cabin Width (Feet) 8'2"
Cabin Length (Feet) 50'0"
Cabin Volume (Cubic Feet) 2583.00
Years in Production 2012 - to present
Active Fleet (approximate) 100.00
Average Pre-Owned Asking Price 65,000,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 6800 / 7825
Ferry Range (No Payload) (NM / SM) 7200 / 8285
Balance Field Length* (Take-off Distance in Feet) 6,000
Landing Distance (Feet) 3,182
Average Block Speed (KTS / MPH) 502 / 577
Normal Cruise (KTS / MPH) 502 / 577
Long Range Cruise Speed (KTS / MPH) 475 / 547
Fuel Usage (Gallons Per Hour) 452.70
Service Ceiling (Feet) 51,000
Useful Payload With Full Fuel (Lbs) 1,755
Maximum Take Off Weight 99,600
Maximum Landing Weight 83,500
Basic Operating Weight 52,650
Total Usable Fuel Weight 43,095
*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
March 06, 2015 @ 06:31 PM GMT
Interior/Exterior Floorplan/Cross Section
Gulfstream G650
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
March 06, 2015 @ 06:31 PM GMT
Gulfstream G650 Large 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
9.8%
6.8%
16.5%
6.8%
51.2%
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
March 06, 2015 @ 06:31 PM GMT
Single Aircraft Report
BASIC VARIABLE COST DATA
Aircraft Type Gulfstream G650
Annual Owner Hours 450
Annual Total Hours 450.00
Fuel Cost Per Gallon 5.80
Fuel Gallons 203,715.00
ANNUAL VARIABLE COSTS
Fuel Cost 1,181,547.00
Airframe Maintenance 155,776.50
Engine / APU Maintenance 380,515.50
Crew Miscellaneous 157,500.00
Total Variable Cost 1,875,339.00
ANNUAL FIXED COSTS
Crew Expense 227,175.00
Crew Training 64,155.00
Hangar 55,867.50
Insurance 56,598.75
Aircraft Miscellaneous 28,500.00
Management 0.00
Payment / Capital Cost 0.00
Average Market Depreciation 0.00
Total Fixed Cost W/O Charter 432,296.25
TOTAL COST BUDGET
Owner Hours 450
Annual Budget 2,307,635.25
Monthly Hours 38
Monthly Budget 192,302.94
Hourly Cost W/O Charter 5,128.08
*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
March 06, 2015 @ 06:31 PM GMT
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
Gulfstream G650 Large Jets 6800.00 Nm / 7825.30 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
March 06, 2015 @ 06:31 PM GMT
User Files
ACC
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
March 06, 2015 @ 06:31 PM GMT