bbj vs 737-700 - aircraft cost calc · bbj vs 737-700 chris doerr phone:262-649-2919 aircraft cost...
Post on 12-Dec-2018
245 Views
Preview:
TRANSCRIPT
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
Min Crew / Max Passengers 2 / 34
Seats Full Range (NM / SM) 6202.41 / 7132.77
Normal Cruise Speed (KTS / MPH) 474.70 / 545.90
Average Pre-Owned Price 25,413,000.00
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 231,750.00
Crew Training 69,380.80
Hangar 80,000.00
Insurance 35,000.00
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 444,630.80
BUDGET BY PERCENTAGES
Fuel Cost (%) 61.90
Airframe Maintenance 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 (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 550
Fuel Cost Per Gallon 5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 682.00
Fuel Cost Per Hour 3,955.60
Fuel Cost Per Gallon 5.80
Airframe Maintenance 471.90
Engine / APU Maintenance 804.50
Total Maintenance 1,276.40
Crew Misc. 350.00
Total Variable Cost Per Hour 5,582.00
Total Fixed Cost W/O Charter 808.42
Total Hourly Cost W/O Charter 6,390.42
ANNUAL BUDGET
Annual Owner Hours 550
Annual Budget 3,514,730.80
MONTHLY BUDGET
Monthly Hours 46
Monthly Budget 292,894.23
ANNUAL VARIABLE COSTS
Fuel Gallons 375,100.00
Fuel Cost 2,175,580.00
Maintenance 259,545.00
Engine/APU Maintenance 442,475.00
Crew Misc. 192,500.00
Total Variable Cost 3,070,100.00
NOTES
*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
Annual Operational Summary
Boeing BBJ
TRIP COST CALCULATOR
Trip Distance (SM) 0.00
Block Speed (MPH) 447.78
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 444,630.80
Variable Cost 3,070,100.00
Net Annual Cost 3,514,730.80
Owner Hours Flown 550.00
Owner Cost / Hour W/O Charter 6,390.42
MONTHLY BUDGET
Revenue / Hour 0.00
Variable Cost / Hour 5,582.00
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.
*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) 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 andairport 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
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
6.6%
5.5%
12.6%
7.4%
61.9%
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
Min Crew / Max Passengers 2 / 20
Seats Full Range (NM / SM) 4200.00 / 4833.27
Normal Cruise Speed (KTS / MPH) 443.00 / 509.80
Average Pre-Owned Price 22,500,000.00
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 165,000.00
Crew Training 102,000.00
Hangar 100,000.00
Insurance 165,000.00
Aircraft Misc. 22,500.00
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 554,500.00
BUDGET BY PERCENTAGES
Fuel Cost (%) 60.66
Airframe Maintenance 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 (%) 0.00
Total Percentages 100.00
GENERAL PARAMETERS
Annual Owner Hours 550
Fuel Cost Per Gallon 5.80
OWNER HOURLY COST ANALYSIS
Fuel Usage (Gallons / Hour ) 665.00
Fuel Cost Per Hour 3,857.00
Fuel Cost Per Gallon 5.80
Airframe Maintenance 519.55
Engine / APU Maintenance 804.98
Total Maintenance 1,324.53
Crew Misc. 169.00
Total Variable Cost Per Hour 5,350.53
Total Fixed Cost W/O Charter 1,008.18
Total Hourly Cost W/O Charter 6,358.71
ANNUAL BUDGET
Annual Owner Hours 550
Annual Budget 3,497,291.50
MONTHLY BUDGET
Monthly Hours 46
Monthly Budget 291,440.96
ANNUAL VARIABLE COSTS
Fuel Gallons 365,750.00
Fuel Cost 2,121,350.00
Maintenance 285,752.50
Engine/APU Maintenance 442,739.00
Crew Misc. 92,950.00
Total Variable Cost 2,942,791.50
NOTES
*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
Annual Operational Summary
Boeing 737-700
TRIP COST CALCULATOR
Trip Distance (SM) 0.00
Block Speed (MPH) 509.80
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 554,500.00
Variable Cost 2,942,791.50
Net Annual Cost 3,497,291.50
Owner Hours Flown 550.00
Owner Cost / Hour W/O Charter 6,358.71
MONTHLY BUDGET
Revenue / Hour 0.00
Variable Cost / Hour 5,350.53
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.
*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) 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
*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.
*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
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
4.7%
4.7%
12.7%
8.2%
60.7%
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 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
ANNUAL VARIABLE COSTS
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
*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
BASIC VARIABLE COST DATA
Variable Cost Per Hour Components
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
ADDITIONAL AIRCRAFT INFORMATION
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
BASIC AIRCRAFT PERFORMANCE DATA
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
*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.
*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
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
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
1341 W. Mequon Road, Suite 205, Mequon, WI 53092
Powered by ACC: www.aircraftcostcalculator.com
top related