Aircraft Cost Calculator BBJ Vs B737-700

BBJ vs 737-700
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
Annual & Hourly Cost Detail
Boeing BBJ
GENERAL PARAMETERS
Min Crew / Max Passengers 2 / 34 Annual Owner Hours 550
Seats Full Range (NM / SM) 6202.41 / 7132.77 Fuel Cost Per Gallon 5.80
Normal Cruise Speed (KTS / MPH) 474.70 / 545.90
Average Pre-Owned Price 25,413,000.00 OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 682.00
PAYMENT SCHEDULE Fuel Cost Per Hour 3,955.60
Interest Rate 0.00% Fuel Cost Per Gallon 5.80
Payment Period Monthly Airframe Maintenance 471.90
Term of Loan 120.00 Engine / APU Maintenance 804.50
Loan 0.00 Total Maintenance 1,276.40
Monthly Lease 0.00 Crew Misc. 350.00
Payment Per Period 0.00 Total Variable Cost Per Hour 5,582.00
Period Number 0.00 Total Fixed Cost W/O Charter 808.42
Principal Amount 0.00 Total Hourly Cost W/O Charter 6,390.42
Interest Amount 0.00
ANNUAL BUDGET
ANNUAL FIXED COSTS Annual Owner Hours 550
Crew Expense 231,750.00 Annual Budget 3,514,730.80
Crew Training 69,380.80
Hangar 80,000.00 MONTHLY BUDGET
Insurance 35,000.00 Monthly Hours 46
Aircraft Misc. 28,500.00 Monthly Budget 292,894.23
Management / Marketing Fee 0.00
Payment / Capital Cost 0.00
ANNUAL VARIABLE COSTS
Original Aircraft Cost 0.00 Fuel Gallons 375,100.00
Annual Value Depreciation(%) 0.00 Fuel Cost 2,175,580.00
Term of Ownership 0.00 Maintenance 259,545.00
Average Depreciation / Year 0.00 Engine/APU Maintenance 442,475.00
Total Fixed Cost W/O Charter 444,630.80 Crew Misc. 192,500.00

Total Variable Cost 3,070,100.00
BUDGET BY PERCENTAGES
Fuel Cost (%) 61.90
NOTES
Airframe Maintenance 7.38

Engine / APU Maintenance (%) 12.59
Crew Misc. (%) 5.48
Crew Expense (%) 6.59
Crew Training (%) 1.97 *All costs are in USD.
Hangar (%) 2.28

Insurance (%) 1.00
Aircraft Misc. (%) 0.81
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00

Annual Operational Summary
Boeing BBJ
TRIP COST CALCULATOR ANNUAL OPERATIONAL COST SUMMARY

Trip Distance (SM) 0.00 Fixed Cost 444,630.80
Block Speed (MPH) 447.78 Variable Cost 3,070,100.00
Trip Time (Hours) 0 Net Annual Cost 3,514,730.80
Variable Cost / Hour 0.00 Owner Hours Flown 550.00
Total Trip Cost 0.00 Owner Cost / Hour W/O Charter 6,390.42
Total Hours Saved 0.00
Commercial Air & Overnight Costs 0.00 MONTHLY BUDGET
Value / Hour / Executive 0.00 Revenue / Hour 0.00
Number of Executives 0.00 Variable Cost / Hour 5,582.00
All- In Savings 0.00 Gross Profit / Charter Hour 0.00
Private Aircraft Expense 0.00
Total Costs Savings 0.00
Cost Savings Per 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 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.
*All costs are in USD.

Boeing BBJ Large Jets
BASIC VARIABLE COST DATA

Variable Cost Per Hour Components
Airframe Maintenance Per Hour 471.90
Engine / APU Maintenance Per Hour 804.50
Fuel Cost based on Gallons Per Hour 3,955.60
Total Variable Cost Per Hour 5,582.00
ADDITIONAL AIRCRAFT INFORMATION

Minimum Crew / Maximum Passengers 2 / 34
Baggage Capacity External / Internal (Cubic Feet) 565 / 75
Cabin Height (Feet) 7'0"
Cabin Width (Feet) 11'6"
Cabin Length (Feet) 79'2"
Cabin Volume (Cubic Feet) 6373.00
Years in Production 1998 - to present
Active Fleet (approximate) 123.00
Average Pre-Owned Asking Price 25,413,000.00
BASIC AIRCRAFT PERFORMANCE DATA

Seats Full Range (NM / SM) 6202 / 7133
Ferry Range (No Payload) (NM / SM) 6232 / 7167
Balance Field Length* (Take-off Distance in Feet) 6202.41
Landing Distance (Feet) 3,939
Average Block Speed (KTS / MPH) 389 / 447
Normal Cruise Speed (KTS / MPH) 475 / 546
Long Range Cruise Speed (KTS / MPH) 449 / 516
Fuel Usage (Gallons Per Hour) 682.00
Service Ceiling (Feet) 37000.00
Useful Payload With Full Fuel (Lbs) 4,770
*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.

Interior/Exterior Floorplan/Cross Section
Boeing BBJ

Boeing BBJ Large Jets
6.6%
Fuel Cost
5.5%
Airframe Maintenance
Engine / APU Maintenance
Crew Misc.
12.6% Crew Expense
Crew Training
Hangar
61.9% Insurance
Aircraft Misc.
7.4%
Management Fee
Payment / Capital Cost
Average Depreciation / Year

Annual & Hourly Cost Detail
Boeing 737-700
GENERAL PARAMETERS
Min Crew / Max Passengers 2 / 20 Annual Owner Hours 550
Seats Full Range (NM / SM) 4200.00 / 4833.27 Fuel Cost Per Gallon 5.80
Normal Cruise Speed (KTS / MPH) 443.00 / 509.80
Average Pre-Owned Price 22,500,000.00 OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 665.00
PAYMENT SCHEDULE Fuel Cost Per Hour 3,857.00
Interest Rate 0.00% Fuel Cost Per Gallon 5.80
Payment Period Monthly Airframe Maintenance 519.55
Term of Loan 120.00 Engine / APU Maintenance 804.98
Loan 0.00 Total Maintenance 1,324.53
Monthly Lease 0.00 Crew Misc. 169.00
Payment Per Period 0.00 Total Variable Cost Per Hour 5,350.53
Period Number 0.00 Total Fixed Cost W/O Charter 1,008.18
Principal Amount 0.00 Total Hourly Cost W/O Charter 6,358.71
Interest Amount 0.00
ANNUAL BUDGET
ANNUAL FIXED COSTS Annual Owner Hours 550
Crew Expense 165,000.00 Annual Budget 3,497,291.50
Crew Training 102,000.00
Hangar 100,000.00 MONTHLY BUDGET
Insurance 165,000.00 Monthly Hours 46
Aircraft Misc. 22,500.00 Monthly Budget 291,440.96
Management / Marketing Fee 0.00
Payment / Capital Cost 0.00
Original Aircraft Cost 0.00 Fuel Gallons 365,750.00
Annual Value Depreciation(%) 0.00 Fuel Cost 2,121,350.00
Term of Ownership 0.00 Maintenance 285,752.50
Average Depreciation / Year 0.00 Engine/APU Maintenance 442,739.00
Total Fixed Cost W/O Charter 554,500.00 Crew Misc. 92,950.00

Total Variable Cost 2,942,791.50
BUDGET BY PERCENTAGES
Fuel Cost (%) 60.66
NOTES
Airframe Maintenance 8.17

Engine / APU Maintenance (%) 12.66
Crew Misc. (%) 2.66
Crew Expense (%) 4.72
Crew Training (%) 2.92 *All costs are in USD.
Hangar (%) 2.86

Insurance (%) 4.72
Aircraft Misc. (%) 0.64
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00

Annual Operational Summary
Boeing 737-700
TRIP COST CALCULATOR ANNUAL OPERATIONAL COST SUMMARY

Trip Distance (SM) 0.00 Fixed Cost 554,500.00
Block Speed (MPH) 509.80 Variable Cost 2,942,791.50
Trip Time (Hours) 0 Net Annual Cost 3,497,291.50
Variable Cost / Hour 0.00 Owner Hours Flown 550.00
Total Trip Cost 0.00 Owner Cost / Hour W/O Charter 6,358.71
Total Hours Saved 0.00
Commercial Air & Overnight Costs 0.00 MONTHLY BUDGET
Value / Hour / Executive 0.00 Revenue / Hour 0.00
Number of Executives 0.00 Variable Cost / Hour 5,350.53
All- In Savings 0.00 Gross Profit / Charter Hour 0.00
Private Aircraft Expense 0.00
Total Costs Savings 0.00
Cost Savings Per 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 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.

Boeing 737-700 Commercial Aircraft

Airframe Maintenance Per Hour 519.55
Engine / APU Maintenance Per Hour 804.98
Fuel Cost based on Gallons Per Hour 3,857.00
Total Variable Cost Per Hour 5,350.53

Minimum Crew / Maximum Passengers 2 / 20
Baggage Capacity External / Internal (Cubic Feet) 105 / 1125
Cabin Height (Feet) 7'4"
Cabin Width (Feet) 11'8"
Cabin Length (Feet) 76'8"
Cabin Volume (Cubic Feet) 6559.26
Years in Production 1997-Present
Active Fleet (approximate) 0.00
Average Pre-Owned Asking Price 22,500,000.00

Seats Full Range (NM / SM) 4200 / 4833
Ferry Range (No Payload) (NM / SM) 4500 / 5178
Balance Field Length* (Take-off Distance in Feet) 6650.00
Landing Distance (Feet) 4,700
Average Block Speed (KTS / MPH) 443 / 509
Normal Cruise Speed (KTS / MPH) 443 / 510
Long Range Cruise Speed (KTS / MPH) 425 / 489
Fuel Usage (Gallons Per Hour) 665.00
Service Ceiling (Feet) 41000.00
Useful Payload With Full Fuel (Lbs) 41,000
airport elevation.

Boeing 737-700 Commercial Aircraft
4.7%
4.7% Fuel Cost

Airframe Maintenance
Engine / APU Maintenance
Crew Misc.
Crew Expense
12.7%
Crew Training
Hangar
60.7% Insurance
Aircraft Misc.
8.2% Management Fee
Payment / Capital Cost
Average Depreciation / Year

Annual Operating Cost Summary Comparison
TYPE Boeing BBJ Boeing 737-700

Owner Hours Per Year 550 550
Total Hours Per Year 550 550
Fuel Cost Per Gallon 5.80 5.80
Total Fuel Gallons 375,100.00 365,750.00

Fuel Cost 2,175,580.00 2,121,350.00
Airframe Maintenance 259,545.00 285,752.50
Engine & APU Maintenance 442,475.00 442,739.00
Crew Misc. 192,500.00 92,950.00
Total Variable Cost 3,070,100.00 2,942,791.50
ANNUAL FIXED COSTS

Crew Expense 231,750.00 165,000.00
Crew Training 69,380.80 102,000.00
Hangar 80,000.00 100,000.00
Insurance 35,000.00 165,000.00
Aircraft Misc. 28,500.00 22,500.00
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 444,630.80 554,500.00
ANNUAL BUDGET
Annual Hours 550 550
Annual Budget W/O Charter 3,514,730.80 3,497,291.50
MONTHLY BUDGET
Monthly Budget W/O Charter 292,894.23 291,440.96
HOURLY COSTS
Owner Hourly Rate W/O Charter 6,390.42 6,358.71

Aircraft Specifications Comparison Report
TYPE Boeing BBJ Boeing 737-700

Airframe Maintenance Per Hour 471.90 519.55
Engine / APU Maintenance Per Hour 804.50 804.98
Fuel Cost based on Gallons Per Hour 3,955.60 3,857.00
Total Variable Cost Per Hour 5,582.00 5,350.53

Minimum Crew / Maximum Passengers 2 / 34 2 / 20
Baggage Capacity External / Internal (Cubic Feet) 565 / 75 105 / 1125
Cabin Height (Feet) 7'0" 7'4"
Cabin Width (Feet) 11'6" 11'8"
Cabin Length (Feet) 79'2" 76'8"
Cabin Volume (Cubic Feet) 6373.00 6559.26
Years in Production 1998 - to present 1997-Present
Active Fleet (approximate) 123.00 0.00
Average Pre-Owned Asking Price 25,413,000.00 22,500,000.00

Seats Full Range (NM / SM) 6202 / 7133 4200 / 4833
Ferry Range (No Payload) (NM / SM) 6232 / 7167 4500 / 5178
Balance Field Length* (Take-off Distance in Feet) 6202.41 6650.00
Landing Distance (Feet) 3,939 4,700
Average Block Speed (KTS / MPH) 389 / 447 443 / 509
Normal Cruise Speed (KTS / MPH) 475 / 546 443 / 510
Long Range Cruise Speed (KTS / MPH) 449 / 516 425 / 489
Fuel Usage (GPH) 682.00 665.00
Service Ceiling (Feet) 37000.00 41000.00
Useful Payload With Full Fuel (Lbs) 4,770 41,000
airport elevation.

Range Map Report
Model Category Radius
Boeing BBJ Large Jets 6202.41 Nm / 7137.609 Sm
Boeing 737-700 Commercial Aircraft 4200.00 Nm / 4833.276 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.


Aircraft Cost Calculator BBJ Vs B737-700

Încărcat de

Informații document

Descriere originală:

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Aircraft Cost Calculator BBJ Vs B737-700

Încărcat de

Drepturi de autor:

Formate disponibile

BBJ vs 737-700

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

Original Aircraft Cost 0.00 Fuel Gallons 375,100.00

Annual Value Depreciation(%) 0.00 Fuel Cost 2,175,580.00

Term of Ownership 0.00 Maintenance 259,545.00

Average Depreciation / Year 0.00 Engine/APU Maintenance 442,475.00

Total Fixed Cost W/O Charter 444,630.80 Crew Misc. 192,500.00

Airframe Maintenance 7.38

Hangar (%) 2.28

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

TRIP COST CALCULATOR ANNUAL OPERATIONAL COST SUMMARY

*All costs are in USD.

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

BASIC VARIABLE COST DATA

ADDITIONAL AIRCRAFT INFORMATION

BASIC AIRCRAFT PERFORMANCE DATA

*All costs are in USD.

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

Original Aircraft Cost 0.00 Fuel Gallons 365,750.00

Annual Value Depreciation(%) 0.00 Fuel Cost 2,121,350.00

Term of Ownership 0.00 Maintenance 285,752.50

Average Depreciation / Year 0.00 Engine/APU Maintenance 442,739.00

Total Fixed Cost W/O Charter 554,500.00 Crew Misc. 92,950.00

Airframe Maintenance 8.17

Hangar (%) 2.86

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

TRIP COST CALCULATOR ANNUAL OPERATIONAL COST SUMMARY

*All costs are in USD.

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

BASIC VARIABLE COST DATA

ADDITIONAL AIRCRAFT INFORMATION

BASIC AIRCRAFT PERFORMANCE DATA

*All costs are in USD.

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

4.7% Fuel Cost

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

TYPE Boeing BBJ Boeing 737-700

ANNUAL VARIABLE COSTS

ANNUAL FIXED COSTS

*All costs are in USD.

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

TYPE Boeing BBJ Boeing 737-700

BASIC VARIABLE COST DATA

ADDITIONAL AIRCRAFT INFORMATION

BASIC AIRCRAFT PERFORMANCE DATA

*All costs are in USD.

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

Model Category Radius

Boeing BBJ Large Jets 6202.41 Nm / 7137.609 Sm

Boeing 737-700 Commercial Aircraft 4200.00 Nm / 4833.276 Sm

Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC

S-ar putea să vă placă și