G650 vs Falcon 7X For more details call

Transcription

1 G650 vs Falcon 7X For more details call

2 Annual & Hourly Cost Detail Gulfstream G650 GENERAL PARAMETERS Min Crew / Max Passengers 2 / 18 Seats Full Range (NM / SM) / Normal Cruise Speed (KTS / MPH) / Average Pre-Owned Price 65,000, PAYMENT SCHEDULE Interest Rate 0.00% Payment Period Monthly Term of Loan 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, Crew Training 100, Hangar 80, Insurance 55, Aircraft Misc. 28, Management / Marketing Fee 0.00 Payment / Capital Cost 0.00 Original Aircraft Cost 65,000, Annual Value Depreciation(%) 0.00 Term of Ownership 0.00 Average Depreciation / Year 0.00 Total Fixed Cost W/O Charter 495, BUDGET BY PERCENTAGES Fuel Cost (%) Airframe Maintenance 4.97 Engine / APU Maintenance (%) 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 Annual Owner Hours 450 Fuel Cost Per Gallon 5.80 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) Fuel Cost Per Hour 2, Fuel Cost Per Gallon 5.80 Airframe Maintenance Engine / APU Maintenance Total Maintenance 1, Crew Misc Total Variable Cost Per Hour 4, Total Fixed Cost W/O Charter 1, Total Hourly Cost W/O Charter 5, ANNUAL BUDGET Annual Owner Hours 450 Annual Budget 2,444, MONTHLY BUDGET Monthly Hours 38 Monthly Budget 203, ANNUAL VARIABLE COSTS Fuel Gallons 220, Fuel Cost 1,278, Maintenance 121, Engine/APU Maintenance 391, Crew Misc. 157, Total Variable Cost 1,949, NOTES

3 Annual Operational Summary Gulfstream G650 TRIP COST CALCULATOR Trip Distance (SM) 4000 Block Speed (MPH) Trip Time (Hours) 6.92 Variable Cost / Hour 4, Total Trip Cost 29, 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, Total Costs Savings 29, Cost Savings Per Hour 0.00 ANNUAL OPERATIONAL COST SUMMARY Fixed Cost 495, Variable Cost 1,949, Net Annual Cost 2,444, Owner Hours Flown Owner Cost / Hour W/O Charter 5, MONTHLY BUDGET Revenue / Hour 0.00 Variable Cost / Hour 4, Gross Profit / Charter Hour 0.00 DEPRECIATION CALCULATOR Full Price of Aircraft 65,000, Year Rate (%) Depreciation 9,288, ,918, ,368, ,118, ,804, ,798, ,804, ,899, Depreciation Value Cumulative Depreciation Adjusted Cost / Hour 55,711, ,793, ,424, ,306, ,501, ,703, ,899, ,288, ,207, ,575, ,694, ,498, ,296, ,101, ,000, , , , , , , , , 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.

4 Gulfstream G650 Large Jets BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour Engine / APU Maintenance Per Hour Fuel Cost based on Gallons Per Hour 2, Total Variable Cost Per Hour 4, 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) Years in Production to present Active Fleet (approximate) Average Pre-Owned Asking Price 65,000, 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) 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) Service Ceiling (Feet) 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 and airport elevation. Data and dimensions shown may vary slightly and are subject to change.

5 Interior/Exterior Floorplan/Cross Section Gulfstream G650

6 Gulfstream G650 Large Jets 4.1% 3.3% 6.4% 9.5% 16% 5% 52.3% 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

7 Annual & Hourly Cost Detail Dassault Falcon 7X GENERAL PARAMETERS Min Crew / Max Passengers 2 / 12 Seats Full Range (NM / SM) / Normal Cruise Speed (KTS / MPH) / Average Pre-Owned Price 35,839, PAYMENT SCHEDULE Interest Rate 0.00% Payment Period Monthly Term of Loan 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, Crew Training 69, Hangar 80, Insurance 50, Aircraft Misc. 28, Management / Marketing Fee 0.00 Payment / Capital Cost 0.00 Original Aircraft Cost 45,000, Annual Value Depreciation(%) 0.00 Term of Ownership 0.00 Average Depreciation / Year 0.00 Total Fixed Cost W/O Charter 459, BUDGET BY PERCENTAGES Fuel Cost (%) Airframe Maintenance 4.81 Engine / APU Maintenance (%) Crew Misc. (%) 4.23 Crew Expense (%) 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 Annual Owner Hours 450 Fuel Cost Per Gallon 5.80 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) Fuel Cost Per Hour 1, Fuel Cost Per Gallon 5.80 Airframe Maintenance Engine / APU Maintenance Total Maintenance Crew Misc Total Variable Cost Per Hour 2, Total Fixed Cost W/O Charter 1, Total Hourly Cost W/O Charter 3, ANNUAL BUDGET Annual Owner Hours 450 Annual Budget 1,798, MONTHLY BUDGET Monthly Hours 38 Monthly Budget 149, ANNUAL VARIABLE COSTS Fuel Gallons 153, Fuel Cost 892, Maintenance 86, Engine/APU Maintenance 283, Crew Misc. 76, Total Variable Cost 1,338, NOTES

8 Annual Operational Summary Dassault Falcon 7X TRIP COST CALCULATOR Trip Distance (SM) 4000 Block Speed (MPH) Trip Time (Hours) 7.92 Variable Cost / Hour 2, Total Trip Cost 23, 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, Total Costs Savings 23, Cost Savings Per Hour 0.00 ANNUAL OPERATIONAL COST SUMMARY Fixed Cost 459, Variable Cost 1,338, Net Annual Cost 1,798, Owner Hours Flown Owner Cost / Hour W/O Charter 3, MONTHLY BUDGET Revenue / Hour 0.00 Variable Cost / Hour 2, Gross Profit / Charter Hour 0.00 DEPRECIATION CALCULATOR Full Price of Aircraft 45,000, Year Rate (%) Depreciation 6,430, ,020, ,870, ,620, ,018, ,014, ,018, ,007, Depreciation Value Cumulative Depreciation Adjusted Cost / Hour 38,569, ,549, ,678, ,058, ,039, ,025, ,007, ,430, ,451, ,321, ,942, ,960, ,974, ,993, ,000, , , , , , , , , 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.

9 Dassault Falcon 7X Large Jets BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour Engine / APU Maintenance Per Hour Fuel Cost based on Gallons Per Hour 1, Total Variable Cost Per Hour 2, ADDITIONAL AIRCRAFT INFORMATION 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) Years in Production to present Active Fleet (approximate) Average Pre-Owned Asking Price 35,839, BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 5950 / 6847 Ferry Range (No Payload) (NM / SM) 6125 / 7044 Balance Field Length* (Take-off Distance in Feet) 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) Service Ceiling (Feet) Useful Payload With Full Fuel (Lbs) 1,677 *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.

10 Interior/Exterior Floorplan/Cross Section Dassault Falcon 7X

11 Dassault Falcon 7X Large Jets 4.4% 3.9% Fuel Cost 12.9% 4.2% 15.8% 4.8% 49.6% Airframe Maintenance Engine / APU Maintenance Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee Payment / Capital Cost Average Depreciation / Year

12 Annual Operating Cost Summary Comparison TYPE Gulfstream G650 Dassault Falcon 7X Owner Hours Per Year Total Hours Per Year Fuel Cost Per Gallon Total Fuel Gallons 220, , ANNUAL VARIABLE COSTS Fuel Cost 1,278, , Airframe Maintenance 121, , Engine & APU Maintenance 391, , Crew Misc. 157, , Total Variable Cost 1,949, ,338, ANNUAL FIXED COSTS Crew Expense 231, , Crew Training 100, , Hangar 80, , Insurance 55, , Aircraft Misc. 28, , Management /Marketing Fee Payment / Capital Cost Average Market Depreciaton / Year Total Cost W/O Charter 495, , ANNUAL BUDGET Annual Hours Annual Budget W/O Charter 2,444, ,798, MONTHLY BUDGET Monthly Budget W/O Charter 203, , HOURLY COSTS Owner Hourly Rate W/O Charter 5, ,996.19

13 Aircraft Specifications Comparison Report TYPE Gulfstream G650 Dassault Falcon 7X BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per Hour Engine / APU Maintenance Per Hour Fuel Cost based on Gallons Per Hour 2, , Total Variable Cost Per Hour 4, , ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers 2 / 18 2 / 12 Baggage Capacity External / Internal (Cubic Feet) 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) Years in Production to present to present Active Fleet (approximate) Average Pre-Owned Asking Price 65,000, ,839, BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 6800 / / 6847 Ferry Range (No Payload) (NM / SM) 7200 / / 7044 Balance Field Length* (Take-off Distance in Feet) Landing Distance (Feet) 3,200 3,813 Average Block Speed (KTS / MPH) 502 / / 504 Normal Cruise Speed (KTS / MPH) 502 / / 567 Long Range Cruise Speed (KTS / MPH) 480 / / 533 Fuel Usage (GPH) Service Ceiling (Feet) Useful Payload With Full Fuel (Lbs) 1,700 1,677 *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.

14 Range Map Report Model Category Radius Gulfstream G650 Large Jets Nm / Sm Dassault Falcon 7X Large Jets Nm / Sm 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.