For more details call 262-649-2919 - Aircraft Cost Calc · G650 vs Falcon 7X For more details call...

G650 vs Falcon 7X

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

http://www.aircraftcostcalculator.com/

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 231,750.00

Crew Training 100,000.00

Hangar 80,000.00

Insurance 55,000.00

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 495,250.00

BUDGET BY PERCENTAGES

Fuel Cost (%) 52.31

Airframe Maintenance 4.97

Engine / APU Maintenance (%) 16.01

Crew Misc. (%) 6.44

Crew Expense (%) 9.48

Crew Training (%) 4.09

Hangar (%) 3.27

Insurance (%) 2.25

Aircraft Misc. (%) 1.17

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 ) 490.00

Fuel Cost Per Hour 2,842.00



Engine / APU Maintenance 870.00

Total Maintenance 1,140.00

Crew Misc. 350.00

Total Variable Cost Per Hour 4,332.00


Total Hourly Cost W/O Charter 5,432.56

ANNUAL BUDGET


Annual Budget 2,444,650.00

MONTHLY BUDGET

Monthly Hours 38

Monthly Budget 203,720.83

ANNUAL VARIABLE COSTS

Fuel Gallons 220,500.00

Fuel Cost 1,278,900.00

Maintenance 121,500.00

Engine/APU Maintenance 391,500.00

Crew Misc. 157,500.00

Total Variable Cost 1,949,400.00

NOTES

*All costs are in USD.





Annual Operational Summary

Gulfstream G650

TRIP COST CALCULATOR

Trip Distance (SM) 4000

Block Speed (MPH) 577.69

Trip Time (Hours) 6.92

Variable Cost / Hour 4,332.00

Total Trip Cost 29,977.44

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 29,977.44

Total Costs Savings 29,977.44

Cost Savings Per Hour 0.00

ANNUAL OPERATIONAL COST SUMMARY

Fixed Cost 495,250.00

Variable Cost 1,949,400.00

Net Annual Cost 2,444,650.00

Owner Hours Flown 450.00

Owner Cost / Hour W/O Charter 5,432.56

MONTHLY BUDGET

Revenue / Hour 0.00


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.






Gulfstream G650 Large Jets

BASIC VARIABLE COST DATA

Variable Cost Per Hour Components

Airframe Maintenance Per Hour 270.00

Engine / APU Maintenance Per Hour 870.00

Fuel Cost based on Gallons Per Hour 2,842.00


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) 45.00

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) 6000.00

Landing Distance (Feet) 3,200

Average Block Speed (KTS / MPH) 502 / 577

Normal Cruise Speed (KTS / MPH) 502 / 578

Long Range Cruise Speed (KTS / MPH) 480 / 552

Fuel Usage (Gallons Per Hour) 490.00

Service Ceiling (Feet) 51000.00

Useful Payload With Full Fuel (Lbs) 1,700

*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

Gulfstream G650





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

3.3%

4.1%

9.5%

6.4%

16%

5%

52.3%





Annual & Hourly Cost Detail

Dassault Falcon 7X

Min Crew / Max Passengers 2 / 12

Seats Full Range (NM / SM) 5950.00 / 6847.14

Normal Cruise Speed (KTS / MPH) 492.88 / 566.81

Average Pre-Owned Price 35,839,000.00

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 231,750.00

Crew Training 69,380.80

Hangar 80,000.00

Insurance 50,000.00

Aircraft Misc. 28,500.00

Management / Marketing Fee 0.00

Payment / Capital Cost 0.00

Original Aircraft Cost 45,000,000.00

Annual Value Depreciation(%) 0.00

Term of Ownership 0.00

Average Depreciation / Year 0.00


BUDGET BY PERCENTAGES

Fuel Cost (%) 49.64


Engine / APU Maintenance (%) 15.77

Crew Misc. (%) 4.23

Crew Expense (%) 12.89

Crew Training (%) 3.86

Hangar (%) 4.45

Insurance (%) 2.78

Aircraft Misc. (%) 1.58

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 ) 342.00

Fuel Cost Per Hour 1,983.60



Engine / APU Maintenance 630.12

Total Maintenance 822.19

Crew Misc. 169.00



Total Hourly Cost W/O Charter 3,996.19

ANNUAL BUDGET


Annual Budget 1,798,286.30

MONTHLY BUDGET

Monthly Hours 38

Monthly Budget 149,857.19


Fuel Gallons 153,900.00

Fuel Cost 892,620.00

Maintenance 86,431.50

Engine/APU Maintenance 283,554.00

Crew Misc. 76,050.00

Total Variable Cost 1,338,655.50

NOTES






Annual Operational Summary

Dassault Falcon 7X

TRIP COST CALCULATOR

Trip Distance (SM) 4000

Block Speed (MPH) 504.90

Trip Time (Hours) 7.92


Total Trip Cost 23,560.34

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 23,560.34

Total Costs Savings 23,560.34

Cost Savings Per Hour 0.00

ANNUAL OPERATIONAL COST SUMMARY

Fixed Cost 459,630.80

Variable Cost 1,338,655.50

Net Annual Cost 1,798,286.30

Owner Hours Flown 450.00

Owner Cost / Hour W/O Charter 3,996.19

MONTHLY BUDGET

Revenue / Hour 0.00


Gross Profit / Charter Hour 0.00

DEPRECIATION CALCULATOR

Full Price ofAircraft

45,000,000.00

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 6,430,500.00 11,020,500.00 7,870,500.00 5,620,500.00 4,018,500.00 4,014,000.00 4,018,500.00 2,007,000.00

DepreciationValue

38,569,500.00 27,549,000.00 19,678,500.00 14,058,000.00 10,039,500.00 6,025,500.00 2,007,000.00 0.00

CumulativeDepreciation

6,430,500.00 17,451,000.00 25,321,500.00 30,942,000.00 34,960,500.00 38,974,500.00 42,993,000.00 45,000,000.00

AdjustedCost / Hour

5,716.00 9,796.00 6,996.00 4,996.00 3,572.00 3,568.00 3,572.00 1,784.00

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.






Dassault Falcon 7X Large Jets



Airframe Maintenance Per Hour 192.07

Engine / APU Maintenance Per Hour 630.12

Fuel Cost based on Gallons Per Hour 1,983.60



Minimum Crew / Maximum Passengers 2 / 12

Baggage Capacity External / Internal (Cubic Feet) 0 / 140

Cabin Height (Feet) 6'2"

Cabin Width (Feet) 7'8"

Cabin Length (Feet) 39'1"

Cabin Volume (Cubic Feet) 1848.00

Years in Production 2005 - to present

Active Fleet (approximate) 173.00

Average Pre-Owned Asking Price 35,839,000.00


Seats Full Range (NM / SM) 5950 / 6847

Ferry Range (No Payload) (NM / SM) 6125 / 7044

Balance Field Length* (Take-off Distance in Feet) 5560.05

Landing Distance (Feet) 3,813

Average Block Speed (KTS / MPH) 438 / 504

Normal Cruise Speed (KTS / MPH) 493 / 567

Long Range Cruise Speed (KTS / MPH) 463 / 533

Fuel Usage (Gallons Per Hour) 342.00

Service Ceiling (Feet) 51000.00

Useful Payload With Full Fuel (Lbs) 1,677







Interior/Exterior Floorplan/Cross Section

Dassault Falcon 7X





Dassault Falcon 7X 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

49.6%

4.4%

3.9%

12.9%

4.2%

15.8%

4.8%





Annual Operating Cost Summary Comparison

TYPE Gulfstream G650 Dassault Falcon 7X

Owner Hours Per Year 450 450

Total Hours Per Year 450 450

Fuel Cost Per Gallon 5.80 5.80

Total Fuel Gallons 220,500.00 153,900.00


Fuel Cost 1,278,900.00 892,620.00

Airframe Maintenance 121,500.00 86,431.50

Engine & APU Maintenance 391,500.00 283,554.00

Crew Misc. 157,500.00 76,050.00

Total Variable Cost 1,949,400.00 1,338,655.50

ANNUAL FIXED COSTS

Crew Expense 231,750.00 231,750.00

Crew Training 100,000.00 69,380.80

Hangar 80,000.00 80,000.00

Insurance 55,000.00 50,000.00

Aircraft Misc. 28,500.00 28,500.00

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 495,250.00 459,630.80

ANNUAL BUDGET

Annual Hours 450 450

Annual Budget W/O Charter 2,444,650.00 1,798,286.30

MONTHLY BUDGET

Monthly Budget W/O Charter 203,720.83 149,857.19

HOURLY COSTS

Owner Hourly Rate W/O Charter 5,432.56 3,996.19






Aircraft Specifications Comparison Report

TYPE Gulfstream G650 Dassault Falcon 7X



Airframe Maintenance Per Hour 270.00 192.07

Engine / APU Maintenance Per Hour 870.00 630.12

Fuel Cost based on Gallons Per Hour 2,842.00 1,983.60

Total Variable Cost Per Hour 4,332.00 2,974.79


Minimum Crew / Maximum Passengers 2 / 18 2 / 12

Baggage Capacity External / Internal (Cubic Feet) 0 / 195 0 / 140

Cabin Height (Feet) 6'3" 6'2"

Cabin Width (Feet) 8'2" 7'8"

Cabin Length (Feet) 50'0" 39'1"

Cabin Volume (Cubic Feet) 2583.00 1848.00

Years in Production 2012 - to present 2005 - to present

Active Fleet (approximate) 45.00 173.00

Average Pre-Owned Asking Price 65,000,000.00 35,839,000.00


Seats Full Range (NM / SM) 6800 / 7825 5950 / 6847

Ferry Range (No Payload) (NM / SM) 7200 / 8285 6125 / 7044

Balance Field Length* (Take-off Distance in Feet) 6000.00 5560.05

Landing Distance (Feet) 3,200 3,813

Average Block Speed (KTS / MPH) 502 / 577 438 / 504

Normal Cruise Speed (KTS / MPH) 502 / 578 493 / 567

Long Range Cruise Speed (KTS / MPH) 480 / 552 463 / 533

Fuel Usage (GPH) 490.00 342.00

Service Ceiling (Feet) 51000.00 51000.00

Useful Payload With Full Fuel (Lbs) 1,700 1,677







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 / 7825.304 Sm

Dassault Falcon 7X Large Jets 5950.00 Nm / 6847.141 Sm




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


For more details call 262-649-2919 - Aircraft Cost Calc · G650 vs Falcon 7X For more details call...

Documents

Transcript of For more details call 262-649-2919 - Aircraft Cost Calc · G650 vs Falcon 7X For more details call...