giv analysis - aircraft operating costs calculator · pdf filegiv analysis chris doerr phone...

GIV Analysis
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
May 11, 2015 @ 01:29 PM GMT
http://www.aircraftcostcalculator.com/

Annual & Hourly Cost Detail
Gulfstream GIV
Min Crew / Max Passengers 2 / 13
Seats Full Range (NM / SM) 3705.00 / 4263.64
Normal Cruise Speed (KTS / MPH) 464.10 / 534.08
Average Pre-Owned Price 5,794,000.00
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 51,675.00
Hangar 91,260.00
Insurance 13,406.25
Aircraft Misc. 28,500.00
Management / Marketing Fee 0.00
Payment / Capital Cost 0.00
Original Aircraft Cost 0.00
Annual Value Depreciation(%) 0.00
Term of Ownership 0.00
Average Depreciation / Year 0.00
Total Fixed Cost W/O Charter 412,016.25
BUDGET BY PERCENTAGES
Fuel Cost (%) 52.44
Airframe Maintenance 11.01
Engine / APU Maintenance (%) 10.87
Crew Misc. (%) 6.51
Crew Expense (%) 10.57
Crew Training (%) 2.40
Hangar (%) 4.24
Insurance (%) 0.62
Aircraft Misc. (%) 1.33
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 400
Fuel Cost Per Gallon 5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 486.00
Fuel Cost Per Hour 2,818.80
Airframe Maintenance 591.73
Engine / APU Maintenance 584.28
Total Maintenance 1,176.01
Crew Misc. 350.00
Total Variable Cost Per Hour 4,344.81
Total Hourly Cost W/O Charter 5,374.85
ANNUAL BUDGET
Annual Budget 2,149,940.25
MONTHLY BUDGET
Monthly Hours 33
Monthly Budget 179,161.69
ANNUAL VARIABLE COSTS
Fuel Gallons 194,400.00
Fuel Cost 1,127,520.00
Maintenance 236,692.00
Engine/APU Maintenance 233,712.00
Crew Misc. 140,000.00
Total Variable Cost 1,737,924.00
NOTES
*All costs are in USD.
May 11, 2015 @ 01:29 PM GMT

Annual Operational Summary
Gulfstream GIV
TRIP COST CALCULATOR
Trip Distance (SM) 0.00
Block Speed (Mph) 534.08
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 412,016.25
Variable Cost 1,737,924.00
Net Annual Cost 2,149,940.25
Owner Hours Flown 400.00
Owner Cost / Hour W/O Charter 5,374.85
MONTHLY BUDGET
Revenue / Hour 0.00
Variable Cost / Hour 4,344.81
Gross Profit / Charter Hour 0.00
DEPRECIATION CALCULATOR
Full Price of Aircraft 0.00
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation Value 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cumulative Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjusted Cost / Hour 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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.
May 11, 2015 @ 01:29 PM GMT

Gulfstream GIV Large Jets
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
Airframe Maintenance Per Hour 591.73
Engine / APU Maintenance Per Hour 584.28
Fuel Cost based on Gallons Per Hour 2,818.80
Total Variable Cost Per Hour 4,344.81
ADDITIONAL AIRCRAFT INFORMATION
Minimum Crew / Maximum Passengers 2 / 13
Baggage Capacity External / Internal (Cubic Feet) 0 / 169
Cabin Height (Feet) 6'1"
Cabin Width (Feet) 7'4"
Cabin Length (Feet) 45'1"
Cabin Volume (Cubic Feet) 2011.96
Years in Production 1986 - 1992
Active Fleet (approximate) 189.00
Average Pre-Owned Asking Price 5,794,000.00
BASIC AIRCRAFT PERFORMANCE DATA
Seats Full Range (NM / SM) 3705 / 4263
Ferry Range (No Payload) (NM / SM) 4095 / 4712
Balance Field Length* (Take-off Distance in Feet) 5,558
Landing Distance (Feet) 3,813
Average Block Speed (KTS / MPH) 464 / 534
Normal Cruise (KTS / MPH) 464 / 534
Long Range Cruise Speed (KTS / MPH) 433 / 499
Fuel Usage (Gallons Per Hour) 486.00
Service Ceiling (Feet) 45,000
Useful Payload With Full Fuel (Lbs) 1,190
Maximum Take Off Weight 73,200
Maximum Landing Weight 58,500
Basic Operating Weight 42,023
Total Usable Fuel Weight 28,548
*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.
May 11, 2015 @ 01:29 PM GMT

Interior/Exterior Floorplan/Cross Section
Gulfstream GIV
May 11, 2015 @ 01:29 PM GMT

Gulfstream GIV 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
4.2%
10.6%
6.5%
10.9%
11%
52.4%
May 11, 2015 @ 01:29 PM GMT

Single Aircraft Report
BASIC VARIABLE COST DATA
Aircraft Type Gulfstream GIV
Annual Total Hours 400.00
Fuel Gallons 194,400.00
ANNUAL VARIABLE COSTS
Fuel Cost 1,127,520.00
Airframe Maintenance 236,692.00
Engine / APU Maintenance 233,712.00
Crew Miscellaneous 140,000.00
Total Variable Cost 1,737,924.00
ANNUAL FIXED COSTS
Crew Expense 227,175.00
Crew Training 51,675.00
Hangar 91,260.00
Insurance 13,406.25
Aircraft Miscellaneous 28,500.00
Management 0.00
Payment / Capital Cost 0.00
Average Market Depreciation 0.00
TOTAL COST BUDGET
Owner Hours 400
Annual Budget 2,149,940.25
Monthly Hours 33
Monthly Budget 179,161.69
Hourly Cost W/O Charter 5,374.85
May 11, 2015 @ 01:29 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 GIV Large Jets 3705.00 Nm / 4263.64 Sm
May 11, 2015 @ 01:29 PM GMT
https://maps.google.com/maps?ll=36.597889,-119.882812&z=2&t=m&hl=en-US&gl=US&mapclient=apiv3https://www.google.com/intl/en-US_US/help/terms_maps.htmlhttp://www.aircraftcostcalculator.com/

User Files
ACC
May 11, 2015 @ 01:29 P

giv analysis - aircraft operating costs calculator · pdf filegiv analysis chris doerr phone...

Documents