G650 Cost Analysis · 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

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

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 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


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 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.




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.





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.





March 06, 2015 @ 06:31 PM GMT


Interior/Exterior Floorplan/Cross Section

Gulfstream G650




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%




March 06, 2015 @ 06:31 PM GMT


Single Aircraft Report

BASIC VARIABLE COST DATA

Aircraft Type Gulfstream G650


Annual Total Hours 450.00


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





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




March 06, 2015 @ 06:31 PM GMT

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


User Files

ACC




March 06, 2015 @ 06:31 PM GMT


Documents

G650 Cost Analysis · 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