40%

Your content is being processed and will be available soon...

Legacy 450 Flight Department Report

  • Images & Video
  • Usage Information
  • Range Map
  • Aircraft Diagrams
  • Loan Payment Calculator
  • Fixed Costs
  • Variable Costs
  • Annual Cockpit Subscription Services Costs
  • Annual Cabin Services Cost
  • Annual Trip Support
  • Specification
  • General Information
  • Direct Mission Costs
  • Analytic Summary
  • Remarks

Images & Video
Use this section to add any images or video of the aircraft pertinent to this report.
Your content is being processed and will be available soon...
Usage Information
Enter the amount of time you fly this aircraft each year as well as the number of hours you charter or lease this aircraft. By providing this information we can calculate your cost per flight hour and cost per flight hour offset by charter revenue in the analytic summary section below.
Enter Owner Flight Hours
Enter Lease/Charter Hours
  Legacy 450
Enter Lease/Charter Rate (Hourly)
Enter Lease/Charter Management Fees (Hourly)
Include Fuel In Lease  
Range Map
Type in your city or airport identifier for a visual comparison of NBAA IFR Range (NM) of the aircraft in review.

Legend

Aircraft Diagram
Loan Payment Calculator
Enter loan amount, down payment, interest rate and loan term. Annual payment will factor into your Analytic operating cost summary section. Also included is the option to determine a depreciation schedule that may be suitable to your business needs.
  Legacy 450
Purchase Price
15000000
Down Payment
5000000
Loan Amount
0
Interest Rate %
3
Term of Loan (Years)
20
Monthly Payment
0
Number of Payments
0
Total Payment (Annually)
0
Total Payments Paid (Life of Loan)
0
Total Principal Paid (Life of Loan)
0
Total Interest Paid (Life of Loan)
0

Cumulative Repayment Schedule
Loan Payment / Burndown Schedule
Chart will render here
Depreciation Questions

MACRS - 5 Year Recovery Half-Year Convention

MACRS - 5 Year Recovery Mid-Quarter Convention

MACRS - 7 Year Recovery Half-Year Convention

MACRS - 7 Year Recovery Mid-Quarter Convention

Fixed Costs
All fixed cost data is editable and automatically saves. Costs in this section were determined through independent research and aircraft manufacturer’s input. which may or may not precisely represent your mission profile or business needs.
  Legacy 450
Crew Salaries / Owner Expenses
500000
Crew Cabin Salary
0
Director of Maintenance Salary
120000
Employee Benefits @ 30%
0
Contract Crews
0
Crew Recurrent Training
57475
Cabin Crew Recurrent Training
0
Director of Maintenance Training
11077
Insurance - Hull
34610.4
Insurance - Liability
23408
Hangar / Office
60342.5
Other Fixed Costs
0
Total Fixed Costs
0
Variable Costs
Enter fuel cost in the first row. All variable cost data is editable and automatically saves. Costs in this section were determined through independent research and aircraft manufacturer’s input.
  Legacy 450
Enter Fuel Price (USG)
$5.00
Fuel Consumed per Flight Hour (USG)
258
Fuel Cost per Flight Hour
0
Airframe Sys. Parts & Labor
450
Engine Reserves
785.84
APU Reserves
34.485
Propeller Reserves
0
Avionics Protection Program
0
Other Variable Costs
0
Total Variable Costs
0
Annual Cockpit Subscription Services Costs
All subscription cost data is editable and automatically saves. Subscription cost can vary dramatically depending on Service Provider and bundled product strategies.
  Legacy 450
Nav Database
46502.5
EGPWS/TAWS Database
7309.77
Flight Planning
13579.8
Wx Services
1463
Charts & Maps
2560.25
Other Cockpit Costs
0
Total Cockpit Costs
0
Annual Cabin Services Cost
All Cabin Services cost data is editable and automatically saves. Services cost can vary dramatically depending on Service Provider and bundled product strategies.
  Legacy 450
Swift Broadband
37620
Ka / Ku
0
BBML
0
Air To Ground
0
SatTV
0
Cabin / Iridium Phone
2946.9
Other Cabin Costs
0
Total Cabin Costs
0
Annual Trip Support
All trip cost data is editable and automatically saves. Trip support cost can vary dramatically depending on Service Provider and bundled product strategies.
  Legacy 450
Catering Service
45848.3
Flight Crew Travel
30566.2
International Trip Support
22924.2
Concierge
7641.04
Ground Handling
15283.1
Landing / Parking Fees
30566.2
Other Trip Costs
0
Total Trip Costs
0
Specification
Data in this section is fixed with the exception of Block Speed, which is editable to reflect expected or actual speeds observed.
  Legacy 450
General Aircraft Characteristics Legacy 450
Certified Crew
2
Typical / Maximum Cabin Passenger Capacity
7/9
Balanced Field Length [SL/ISA TMP] (FT)
3907
Length (FT)
64.6
Wingspan (FT)
66.4
Height (FT)
21.1
Cabin Height (FT)
6
Cabin Width (FT)
6.8
Cabin Length (FT)
20.6
Baggage Capacity Internal / External (CFT)
40/110
Powerplant
2 HON HTF7500E
Avionics
Rockwell
Weights Legacy 450
Maximum Ramp (LBS)
35891
Maximum Takeoff Weight (LBS)
35759
Maximum Landing Weight (LBS)
32518
Maximum Payload (LBS)
2921
Available Fuel w/Executive Payload (LBS)
9987
Aircraft Performance Legacy 450
Average Block Speed (KTAS / MPH)
431 / 496
NBAA IFR Range (NM / SM)
2919 / 2323
Range - Maximum Payload (NM / SM)
2170 / 2497
Service Ceiling (FT)
45000
Cruise Long Range Legacy 450
TAS
438 / 504
Fuel Flow
1404
Altitude
450
Specific Range
0.312
Cruise High Speed Legacy 450
TAS
462 / 532
Fuel Flow
1621
Altitude
430
Specific Range
0.285
General Information
Retail prices are editable to permit changes in actual market conditions at any point in time.
  Legacy 450
Years Aircraft Manufactured
2015-Present
Estimated Retail Price Low
14,570,000
Estimated Retail Price High
16,570,000
Aircraft Category
JET > 20,000 LBS
Direct Mission Costs
This section lists estimates more specific to certain mission types.
  Legacy 450
Mission (4 Pax) 300NM Legacy 450
Runway (ft)
3674
Flight Time
0 + 45
Flight Time Decimal
0.75
Fuel Used Lbs
1543
Fuel Used Gls
230
Fuel Costs
0
Variable Costs
0
Total Direct Mission Cost
0
Cost Per NM
0
Missions (4 Pax) 500 NM Legacy 450
Runway (ft)
Flight Time
Flight Time Decimal
Fuel Used Lbs
Fuel Used Gls
Fuel Cost
0
Variable Cost
0
Total Direct Mission Cost
0
Cost Per NM
0
Mission (4 Pax) 600NM Legacy 450
Runway (ft)
2696
Flight Time
1 + 26
Flight Time Decimal
1.43
Fuel Used Lbs
2478
Fuel Used Gls
369
Fuel Costs
0
Variable Costs
0
Total Direct Costs
0
Cost Per NM
0
Mission (4/8 Pax) 1000NM Legacy 450
Runway (ft)
2873
Flight Time
2 + 21
Flight Time Decimal
2.35
Fuel Used Lbs
3710
Fuel Used Gls
553
Fuel Costs
0
Variable Costs
0
Total Direct Costs
0
Cost Per NM
0
Mission (4/8 Pax) 3000NM Legacy 450
Runway (ft)
Flight Time
Flight Time Decimal
Fuel Used Lbs
Fuel Used Gls
Fuel Costs
0
Variable Costs
0
Total Direct Costs
0
Cost Per NM
0
Mission (4/8 Pax) 6000NM Legacy 450
Runway (ft)
Flight Time
Flight Time Decimal
Fuel Used Lbs
Fuel Used Gls
Fuel Costs
0
Variable Costs
0
Total Direct Costs
0
Cost Per NM
0
Analytic Summary
The Analytic Summary is a compilation of all Usage Information and cost sections including changes input by the User of this product. You can go back to the Usage Information section or any of the cost section to make additional inputs for cash flow analysis purposes. This section reflects annual operating costs.
  Legacy 450
Flight Hours (Pt. 91) - Owners Usage
0
Lease/Charter Hours (Pt. 135)
0
Total Lease/Charter Revenue (Pt. 135)
0
Management Fees
0
Total Annual Charter/Lease Variable Costs
0
Net Charter Revenue
0
Total Annual Payment
0
Total Annual Helicopter Variable Costs
0
Total Annual Fixed Costs
0
Total Owner Annual Variable Cost
0
Total Annual Cockpit Subscription Services Costs
0
Total Annual Cabin Services Costs
0
Total Annual Trip Support Costs
0
Total Owner Flown Annual Expenses
0
Owner Cost per Flight Hour
0
Total Annual Expenses Adjusted for Charter Hours
0
Total Owner Cost per Flt Hour Adj for Charter Revenue
0


Chart will render here
Cost Per Flight Hour
Chart will render here
Chart will render here


Chart will render here
Remarks
Use this multi-media section to capture any additional information you or your clients might find useful. You can add YouTube video sharing links, JPEG pictures, links to other URLs and Free-form text comments.
Report Created on 11/11/2018
Your link was copied to the clipboard