BBJ vs 737-700 - Aircraft Cost Calculator · PDF fileBBJ vs 737-700 Chris Doerr...

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

http://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



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 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.





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.






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


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.






Interior/Exterior Floorplan/Cross Section

Boeing BBJ





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%





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


BUDGET BY PERCENTAGES

Fuel Cost (%) 60.66


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



OWNER HOURLY COST ANALYSIS

Fuel Usage (Gallons / Hour ) 665.00

Fuel Cost Per Hour 3,857.00



Engine / APU Maintenance 804.98

Total Maintenance 1,324.53

Crew Misc. 169.00



Total Hourly Cost W/O Charter 6,358.71

ANNUAL BUDGET


Annual Budget 3,497,291.50

MONTHLY BUDGET

Monthly Hours 46

Monthly Budget 291,440.96


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






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.






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



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







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%





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







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




http://maps.google.com/maps?ll=43.726001,-88.80149&z=2&t=m&hl=en-US&gl=US&mapclient=apiv3

http://www.google.com/intl/en-US_US/help/terms_maps.html


BBJ vs 737-700 - Aircraft Cost Calculator · PDF fileBBJ vs 737-700 Chris Doerr...

Documents

Transcript of BBJ vs 737-700 - Aircraft Cost Calculator · PDF fileBBJ vs 737-700 Chris Doerr...