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) Average Pre-Owned Price 474.70 / 545.90 25,413,000.00 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) PAYMENT SCHEDULE Fuel Cost Per Hour Interest Rate 0.00% Payment Period Monthly Term of Loan 120.00 Fuel Cost Per Gallon 682.00 3,955.60 5.80 Airframe Maintenance 471.90 Engine / APU Maintenance 804.50 Loan 0.00 Total Maintenance Monthly Lease 0.00 Crew Misc. Payment Per Period 0.00 Total Variable Cost Per Hour Period Number 0.00 Total Fixed Cost W/O Charter Principal Amount 0.00 Total Hourly Cost W/O Charter Interest Amount 0.00 1,276.40 350.00 5,582.00 808.42 6,390.42 ANNUAL BUDGET ANNUAL FIXED COSTS Annual Owner Hours Crew Expense 231,750.00 Annual Budget Crew Training 69,380.80 Hangar 80,000.00 Insurance 35,000.00 Monthly Hours Aircraft Misc. 28,500.00 Monthly Budget 550 3,514,730.80 MONTHLY BUDGET 46 292,894.23 Management / Marketing Fee 0.00 Payment / Capital Cost 0.00 Original Aircraft Cost 0.00 Fuel Gallons Annual Value Depreciation(%) 0.00 Fuel Cost 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 ANNUAL VARIABLE COSTS Crew Misc. Total Variable Cost BUDGET BY PERCENTAGES Fuel Cost (%) 61.90 Airframe Maintenance NOTES 7.38 Engine / APU Maintenance (%) 12.59 Crew Misc. (%) 5.48 Crew Expense (%) 6.59 Crew Training (%) 1.97 Hangar (%) 2.28 Insurance (%) 1.00 Aircraft Misc. (%) 0.81 Management / Marketing Fee (%) 0.00 Payment / Capital Cost (%) 0.00 Average Depreciation / Year (%) *All costs are in USD. 0.00 Total Percentages 100.00 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 375,100.00 2,175,580.00 192,500.00 3,070,100.00 Annual Operational Summary Boeing BBJ TRIP COST CALCULATOR ANNUAL OPERATIONAL COST SUMMARY Trip Distance (SM) 0.00 Block Speed (MPH) Fixed Cost 447.78 Trip Time (Hours) 0 444,630.80 Variable Cost 3,070,100.00 Net Annual Cost 3,514,730.80 Variable Cost / Hour 0.00 Owner Hours Flown Total Trip Cost 0.00 Owner Cost / Hour W/O Charter 550.00 Total Hours Saved 0.00 Commercial Air & Overnight Costs 0.00 Value / Hour / Executive 0.00 Revenue / Hour Number of Executives 0.00 Variable Cost / Hour All- In Savings 0.00 Gross Profit / Charter Hour Private Aircraft Expense 0.00 Total Costs Savings 0.00 Cost Savings Per Hour 0.00 6,390.42 MONTHLY BUDGET 0.00 5,582.00 0.00 DEPRECIATION CALCULATOR Full Price of Aircraft 0.00 Year 1 2 3 4 5 6 7 8 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 Rate (%) 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. 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 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) Landing Distance (Feet) 6202.41 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. *All costs are in USD. 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 Interior/Exterior Floorplan/Cross Section Boeing BBJ 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 Boeing BBJ Large Jets 6.6% Fuel Cost 5.5% Airframe Maintenance Engine / APU Maintenance Crew Misc. Crew Expense 12.6% Crew Training Hangar 61.9% Insurance Aircraft Misc. 7.4% Management Fee Payment / Capital Cost Average Depreciation / Year 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 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) Average Pre-Owned Price 443.00 / 509.80 22,500,000.00 OWNER HOURLY COST ANALYSIS Fuel Usage (Gallons / Hour ) PAYMENT SCHEDULE Fuel Cost Per Hour Interest Rate 0.00% Payment Period Monthly Term of Loan 120.00 Fuel Cost Per Gallon 665.00 3,857.00 5.80 Airframe Maintenance 519.55 Engine / APU Maintenance 804.98 Loan 0.00 Total Maintenance Monthly Lease 0.00 Crew Misc. 1,324.53 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 0.00 169.00 ANNUAL BUDGET ANNUAL FIXED COSTS Annual Owner Hours Crew Expense 165,000.00 Crew Training 102,000.00 Hangar 100,000.00 Insurance 165,000.00 Monthly Hours 22,500.00 Monthly Budget Aircraft Misc. Annual Budget 550 3,497,291.50 MONTHLY BUDGET 46 291,440.96 Management / Marketing Fee 0.00 Payment / Capital Cost 0.00 Original Aircraft Cost 0.00 Fuel Gallons Annual Value Depreciation(%) 0.00 Fuel Cost 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 ANNUAL VARIABLE COSTS Crew Misc. Total Variable Cost BUDGET BY PERCENTAGES Fuel Cost (%) 60.66 Airframe Maintenance NOTES 8.17 Engine / APU Maintenance (%) 12.66 Crew Misc. (%) 2.66 Crew Expense (%) 4.72 Crew Training (%) 2.92 Hangar (%) 2.86 Insurance (%) 4.72 Aircraft Misc. (%) 0.64 Management / Marketing Fee (%) 0.00 Payment / Capital Cost (%) 0.00 Average Depreciation / Year (%) *All costs are in USD. 0.00 Total Percentages 100.00 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 365,750.00 2,121,350.00 92,950.00 2,942,791.50 Annual Operational Summary Boeing 737-700 TRIP COST CALCULATOR ANNUAL OPERATIONAL COST SUMMARY Trip Distance (SM) 0.00 Block Speed (MPH) Fixed Cost 509.80 Trip Time (Hours) 0 554,500.00 Variable Cost 2,942,791.50 Net Annual Cost 3,497,291.50 Variable Cost / Hour 0.00 Owner Hours Flown Total Trip Cost 0.00 Owner Cost / Hour W/O Charter 550.00 Total Hours Saved 0.00 Commercial Air & Overnight Costs 0.00 Value / Hour / Executive 0.00 Revenue / Hour Number of Executives 0.00 Variable Cost / Hour All- In Savings 0.00 Gross Profit / Charter Hour Private Aircraft Expense 0.00 Total Costs Savings 0.00 Cost Savings Per Hour 0.00 6,358.71 MONTHLY BUDGET 0.00 5,350.53 0.00 DEPRECIATION CALCULATOR Full Price of Aircraft 0.00 Year 1 2 3 4 5 6 7 8 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 Rate (%) 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. 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 Boeing 737-700 Commercial Aircraft BASIC VARIABLE COST DATA Variable Cost Per Hour Components 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 ADDITIONAL AIRCRAFT INFORMATION 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 BASIC AIRCRAFT PERFORMANCE DATA Seats Full Range (NM / SM) 4200 / 4833 Ferry Range (No Payload) (NM / SM) 4500 / 5178 Balance Field Length* (Take-off Distance in Feet) Landing Distance (Feet) 6650.00 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 *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. *All costs are in USD. 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 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 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 Operating Cost Summary Comparison TYPE Owner Hours Per Year Boeing BBJ Boeing 737-700 550 550 Total Hours Per Year 550 550 Fuel Cost Per Gallon 5.80 5.80 375,100.00 365,750.00 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 Total Fuel Gallons ANNUAL VARIABLE COSTS Fuel Cost Crew Misc. 192,500.00 92,950.00 3,070,100.00 2,942,791.50 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 Total Variable Cost ANNUAL FIXED COSTS Average Market Depreciaton / Year Total Cost W/O Charter 0.00 0.00 444,630.80 554,500.00 ANNUAL BUDGET Annual Hours Annual Budget W/O Charter 550 550 3,514,730.80 3,497,291.50 292,894.23 291,440.96 6,390.42 6,358.71 MONTHLY BUDGET Monthly Budget W/O Charter HOURLY COSTS Owner Hourly Rate W/O Charter *All costs are in USD. 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 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 BASIC VARIABLE COST DATA Variable Cost Per Hour Components ADDITIONAL AIRCRAFT INFORMATION Minimum Crew / Maximum Passengers Baggage Capacity External / Internal (Cubic Feet) 2 / 34 2 / 20 565 / 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) Years in Production Active Fleet (approximate) 6373.00 6559.26 1998 - to present 1997-Present 123.00 0.00 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 6202.41 6650.00 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 / 489 682.00 665.00 37000.00 41000.00 4,770 41,000 Average Pre-Owned Asking Price BASIC AIRCRAFT PERFORMANCE DATA Balance Field Length* (Take-off Distance in Feet) Landing Distance (Feet) Fuel Usage (GPH) Service Ceiling (Feet) Useful Payload With Full Fuel (Lbs) *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. *All costs are in USD. 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 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. 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
© Copyright 2024 ExpyDoc
