Sie sind auf Seite 1von 13
Chris Doerr Phone:262-649-2919 BBJ vs 737-700 Aircraft Cost Calculator, LLC Powered by ACC: 1341

Chris Doerr

Phone:262-649-2919

BBJ vs 737-700

Aircraft Cost Calculator, LLC

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Annual & Hourly Cost Detail

Boeing BBJ

Min Crew / Max Passengers

2 / 34

Seats Full Range (NM / SM)

Normal Cruise Speed (KTS / MPH)

Average Pre-Owned Price

6202.41 / 7132.77

474.70 / 545.90

25,413,000.00

PAYMENT SCHEDULE

Interest Rate 0.00% Payment Period Monthly
Interest Rate 0.00% Payment Period Monthly

Interest Rate

0.00%

Payment Period

Monthly

Interest Rate 0.00% Payment Period Monthly Term of Loan 120.00 Loan 0.00 Monthly Lease 0.00
Interest Rate 0.00% Payment Period Monthly Term of Loan 120.00 Loan 0.00 Monthly Lease 0.00

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
Crew Expense 231,750.00 Crew Training 69,380.80

Crew Expense

231,750.00

Crew Training

69,380.80

Insurance

Aircraft Misc.

Management / Marketing Fee

Payment / Capital Cost

Original Aircraft Cost

Annual Value Depreciation(%)

Term of Ownership

Average Depreciation / Year

Total Fixed Cost W/O Charter

80,000.00

35,000.00

28,500.00

0.00

0.00

0.00

0.00

0.00

0.00

444,630.80

Hangar

BUDGET BY PERCENTAGES

Fuel Cost (%) 61.90 Airframe Maintenance 7.38
Fuel Cost (%) 61.90 Airframe Maintenance 7.38

Fuel Cost (%)

61.90

Airframe Maintenance

7.38

Fuel Cost (%) 61.90 Airframe Maintenance 7.38 Engine / APU Maintenance (%) 12.59 Crew Misc. (%)
Fuel Cost (%) 61.90 Airframe Maintenance 7.38 Engine / APU Maintenance (%) 12.59 Crew Misc. (%)

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 Usage (Gallons / Hour ) 682.00 Fuel Cost Per Hour 3,955.60

Fuel Usage (Gallons / Hour )

682.00

Fuel Cost Per Hour

3,955.60

/ Hour ) 682.00 Fuel Cost Per Hour 3,955.60 Fuel Cost Per Gallon 5.80 Airframe Maintenance
/ Hour ) 682.00 Fuel Cost Per Hour 3,955.60 Fuel Cost Per Gallon 5.80 Airframe Maintenance

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

Maintenance

Engine/APU Maintenance

Crew Misc.

Total Variable Cost

2,175,580.00

259,545.00

442,475.00

192,500.00

3,070,100.00

NOTES

259,545.00 442,475.00 192,500.00 3,070,100.00 NOTES *All costs are in USD. Chris Doerr Phone:262-649-2919

*All costs are in USD.

Chris Doerr

Phone:262-649-2919

Aircraft Cost Calculator, LLC

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Annual Operational Summary

Boeing BBJ

TRIP COST CALCULATOR

Trip Distance (SM)

0.00

Block Speed (MPH) Trip Time (Hours) Variable Cost / Hour Total Trip Cost Total Hours
Block Speed (MPH)
Trip Time (Hours)
Variable Cost / Hour
Total Trip Cost
Total Hours Saved
Commercial Air & Overnight Costs
Value / Hour / Executive
Number of Executives
All- In Savings
Private Aircraft Expense
Total Costs Savings
Cost Savings Per Hour
447.78 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
447.78
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

DEPRECIATION CALCULATOR

ANNUAL OPERATIONAL COST SUMMARY

Fixed Cost 444,630.80 Variable Cost 3,070,100.00
Fixed Cost 444,630.80 Variable Cost 3,070,100.00

Fixed Cost

444,630.80

Variable Cost

3,070,100.00

Fixed Cost 444,630.80 Variable Cost 3,070,100.00 Net Annual Cost 3,514,730.80 Owner Hours Flown 550.00
Fixed Cost 444,630.80 Variable Cost 3,070,100.00 Net Annual Cost 3,514,730.80 Owner Hours Flown 550.00

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
Revenue / Hour 0.00 Variable Cost / Hour 5,582.00

Revenue / Hour

0.00

Variable Cost / Hour

5,582.00

Revenue / Hour 0.00 Variable Cost / Hour 5,582.00 Gross Profit / Charter Hour 0.00
Revenue / Hour 0.00 Variable Cost / Hour 5,582.00 Gross Profit / Charter Hour 0.00

Gross Profit / Charter Hour

0.00

Full Price of Aircraft 0.00 Year 1 2 3 4 5 6 7 8
Full Price of Aircraft 0.00 Year 1 2 3 4 5 6 7 8

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
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00

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

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
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
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
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.

Chris Doerr

Phone:262-649-2919

Aircraft Cost Calculator, LLC

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Boeing BBJ

Large Jets

Boeing BBJ Large Jets BASIC VARIABLE COST DATA Variable Cost Per Hour Components Airframe Maintenance Per

BASIC VARIABLE COST DATA

Variable Cost Per Hour Components

BASIC VARIABLE COST DATA Variable Cost Per Hour Components
BASIC VARIABLE COST DATA Variable Cost Per Hour Components
BASIC VARIABLE COST DATA Variable Cost Per Hour Components
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.

*All costs are in USD.

Chris Doerr

Phone:262-649-2919

Aircraft Cost Calculator, LLC

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Interior/Exterior Floorplan/Cross Section

Boeing BBJ

Interior/Exterior Floorplan/Cross Section Boeing BBJ Chris Doerr Phone:262-649-2919 Aircraft Cost Calculator, LLC Powered

Chris Doerr

Phone:262-649-2919

Aircraft Cost Calculator, LLC

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Boeing BBJ

Large Jets

6.6% 5.5% 12.6% 61.9% 7.4%
6.6%
5.5%
12.6%
61.9%
7.4%

Chris Doerr

Phone:262-649-2919

Aircraft Cost Calculator, LLC

Fuel CostAirframe Maintenance Engine / APU Maintenance Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft

Airframe MaintenanceFuel Cost Engine / APU Maintenance Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc.

Engine / APU MaintenanceFuel Cost Airframe Maintenance Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee

Crew Misc.Fuel Cost Airframe Maintenance Engine / APU Maintenance Crew Expense Crew Training Hangar Insurance Aircraft Misc.

Crew ExpenseAirframe Maintenance Engine / APU Maintenance Crew Misc. Crew Training Hangar Insurance Aircraft Misc. Management Fee

Crew TrainingMaintenance Engine / APU Maintenance Crew Misc. Crew Expense Hangar Insurance Aircraft Misc. Management Fee Payment

Hangar/ APU Maintenance Crew Misc. Crew Expense Crew Training Insurance Aircraft Misc. Management Fee Payment /

InsuranceAPU Maintenance Crew Misc. Crew Expense Crew Training Hangar Aircraft Misc. Management Fee Payment / Capital

Aircraft Misc.Crew Misc. Crew Expense Crew Training Hangar Insurance Management Fee Payment / Capital Cost Average Depreciation

Management FeeCrew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. Payment / Capital Cost Average Depreciation

Payment / Capital CostCrew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee Average Depreciation / Year

Average Depreciation / YearMaintenance Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee Payment / Capital

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Annual & Hourly Cost Detail

Boeing 737-700

Min Crew / Max Passengers

2 / 20

Seats Full Range (NM / SM)

Normal Cruise Speed (KTS / MPH)

Average Pre-Owned Price

4200.00 / 4833.27

443.00 / 509.80

22,500,000.00

PAYMENT SCHEDULE

Interest Rate 0.00% Payment Period Monthly
Interest Rate 0.00% Payment Period Monthly

Interest Rate

0.00%

Payment Period

Monthly

Interest Rate 0.00% Payment Period Monthly Term of Loan 120.00 Loan 0.00 Monthly Lease 0.00
Interest Rate 0.00% Payment Period Monthly Term of Loan 120.00 Loan 0.00 Monthly Lease 0.00

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
Crew Expense 165,000.00 Crew Training 102,000.00

Crew Expense

165,000.00

Crew Training

102,000.00

Insurance

Aircraft Misc.

Management / Marketing Fee

Payment / Capital Cost

Original Aircraft Cost

Annual Value Depreciation(%)

Term of Ownership

Average Depreciation / Year

Total Fixed Cost W/O Charter

100,000.00

165,000.00

22,500.00

0.00

0.00

0.00

0.00

0.00

0.00

554,500.00

Hangar

BUDGET BY PERCENTAGES

Fuel Cost (%) 60.66 Airframe Maintenance 8.17
Fuel Cost (%) 60.66 Airframe Maintenance 8.17

Fuel Cost (%)

60.66

Airframe Maintenance

8.17

Fuel Cost (%) 60.66 Airframe Maintenance 8.17 Engine / APU Maintenance (%) 12.66 Crew Misc. (%)
Fuel Cost (%) 60.66 Airframe Maintenance 8.17 Engine / APU Maintenance (%) 12.66 Crew Misc. (%)

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 Usage (Gallons / Hour ) 665.00 Fuel Cost Per Hour 3,857.00

Fuel Usage (Gallons / Hour )

665.00

Fuel Cost Per Hour

3,857.00

/ Hour ) 665.00 Fuel Cost Per Hour 3,857.00 Fuel Cost Per Gallon 5.80 Airframe Maintenance
/ Hour ) 665.00 Fuel Cost Per Hour 3,857.00 Fuel Cost Per Gallon 5.80 Airframe Maintenance

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

Maintenance

Engine/APU Maintenance

Crew Misc.

Total Variable Cost

2,121,350.00

285,752.50

442,739.00

92,950.00

2,942,791.50

NOTES

285,752.50 442,739.00 92,950.00 2,942,791.50 NOTES *All costs are in USD. Chris Doerr Phone:262-649-2919

*All costs are in USD.

Chris Doerr

Phone:262-649-2919

Aircraft Cost Calculator, LLC

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Annual Operational Summary

Boeing 737-700

TRIP COST CALCULATOR

Trip Distance (SM)

0.00

Block Speed (MPH) Trip Time (Hours) Variable Cost / Hour Total Trip Cost Total Hours
Block Speed (MPH)
Trip Time (Hours)
Variable Cost / Hour
Total Trip Cost
Total Hours Saved
Commercial Air & Overnight Costs
Value / Hour / Executive
Number of Executives
All- In Savings
Private Aircraft Expense
Total Costs Savings
Cost Savings Per Hour
509.80 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
509.80
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

DEPRECIATION CALCULATOR

ANNUAL OPERATIONAL COST SUMMARY

Fixed Cost 554,500.00 Variable Cost 2,942,791.50
Fixed Cost 554,500.00 Variable Cost 2,942,791.50

Fixed Cost

554,500.00

Variable Cost

2,942,791.50

Fixed Cost 554,500.00 Variable Cost 2,942,791.50 Net Annual Cost 3,497,291.50 Owner Hours Flown 550.00
Fixed Cost 554,500.00 Variable Cost 2,942,791.50 Net Annual Cost 3,497,291.50 Owner Hours Flown 550.00

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
Revenue / Hour 0.00 Variable Cost / Hour 5,350.53

Revenue / Hour

0.00

Variable Cost / Hour

5,350.53

Revenue / Hour 0.00 Variable Cost / Hour 5,350.53 Gross Profit / Charter Hour 0.00
Revenue / Hour 0.00 Variable Cost / Hour 5,350.53 Gross Profit / Charter Hour 0.00

Gross Profit / Charter Hour

0.00

Full Price of Aircraft 0.00 Year 1 2 3 4 5 6 7 8
Full Price of Aircraft 0.00 Year 1 2 3 4 5 6 7 8

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
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00
Rate (%) 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46 Depreciation 0.00 0.00 0.00

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

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
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
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
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.

Chris Doerr

Phone:262-649-2919

Aircraft Cost Calculator, LLC

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Boeing 737-700

Commercial Aircraft

o e i n g 7 3 7 - 7 0 0 Commercial Aircraft BASIC VARIABLE

BASIC VARIABLE COST DATA

Variable Cost Per Hour Components

BASIC VARIABLE COST DATA Variable Cost Per Hour Components
BASIC VARIABLE COST DATA Variable Cost Per Hour Components
BASIC VARIABLE COST DATA Variable Cost Per Hour Components
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 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

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Boeing 737-700

Commercial Aircraft

4.7% 4.7% 12.7% 60.7% 8.2%
4.7%
4.7%
12.7%
60.7%
8.2%

Chris Doerr

Phone:262-649-2919

Aircraft Cost Calculator, LLC

Fuel CostAirframe Maintenance Engine / APU Maintenance Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft

Airframe MaintenanceFuel Cost Engine / APU Maintenance Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc.

Engine / APU MaintenanceFuel Cost Airframe Maintenance Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee

Crew Misc.Fuel Cost Airframe Maintenance Engine / APU Maintenance Crew Expense Crew Training Hangar Insurance Aircraft Misc.

Crew ExpenseAirframe Maintenance Engine / APU Maintenance Crew Misc. Crew Training Hangar Insurance Aircraft Misc. Management Fee

Crew TrainingMaintenance Engine / APU Maintenance Crew Misc. Crew Expense Hangar Insurance Aircraft Misc. Management Fee Payment

Hangar/ APU Maintenance Crew Misc. Crew Expense Crew Training Insurance Aircraft Misc. Management Fee Payment /

InsuranceAPU Maintenance Crew Misc. Crew Expense Crew Training Hangar Aircraft Misc. Management Fee Payment / Capital

Aircraft Misc.Crew Misc. Crew Expense Crew Training Hangar Insurance Management Fee Payment / Capital Cost Average Depreciation

Management FeeCrew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. Payment / Capital Cost Average Depreciation

Payment / Capital CostCrew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee Average Depreciation / Year

Average Depreciation / YearMaintenance Crew Misc. Crew Expense Crew Training Hangar Insurance Aircraft Misc. Management Fee Payment / Capital

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Annual Operating Cost Summary Comparison

TYPE Boeing BBJ Owner Hours Per Year 550

TYPE

Boeing BBJ

Owner Hours Per Year

550

TYPE Boeing BBJ Owner Hours Per Year 550 Boeing 737-700 550

Boeing 737-700

550

Owner Hours Per Year 550 Boeing 737-700 550 550 5.80 365,750.00 2,121,350.00 285,752.50 442,739.00
550 5.80 365,750.00 2,121,350.00 285,752.50 442,739.00 92,950.00 2,942,791.50 165,000.00 102,000.00 100,000.00
550
5.80
365,750.00
2,121,350.00
285,752.50
442,739.00
92,950.00
2,942,791.50
165,000.00
102,000.00
100,000.00
165,000.00
22,500.00
0.00
0.00
0.00
554,500.00
550
3,497,291.50
291,440.96
6,358.71

Total Hours Per Year

550

Fuel Cost Per Gallon

5.80

Total Fuel Gallons

375,100.00

ANNUAL VARIABLE COSTS

Fuel Cost

2,175,580.00

Airframe Maintenance

259,545.00

Engine & APU Maintenance

442,475.00

Crew Misc.

192,500.00

Total Variable Cost

3,070,100.00

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

Average Market Depreciaton / Year

0.00

Total Cost W/O Charter

444,630.80

ANNUAL BUDGET

Annual Hours

550

Annual Budget W/O Charter

3,514,730.80

MONTHLY BUDGET

Monthly Budget W/O Charter

292,894.23

HOURLY COSTS

Owner Hourly Rate W/O Charter

6,390.42

*All costs are in USD.

Chris Doerr

Phone:262-649-2919

Aircraft Cost Calculator, LLC

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Aircraft Specifications Comparison Report

TYPE

Boeing BBJ

TYPE Boeing BBJ Boeing 737-700

Boeing 737-700

TYPE Boeing BBJ Boeing 737-700 BASIC VARIABLE COST DATA

BASIC VARIABLE COST DATA

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 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

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092

Range Map Report

Model

Category

Radius

Model Category Radius Boeing BBJ Large Jets 6202.41 Nm / 7137.609 Sm Boeing 737-700 Commercial
Model Category Radius Boeing BBJ Large Jets 6202.41 Nm / 7137.609 Sm Boeing 737-700 Commercial

Boeing BBJLarge Jets 6202.41 Nm / 7137.609 Sm

Large Jets

6202.41

Nm / 7137.609 Sm

Boeing 737-700Commercial Aircraft 4200.00 Nm / 4833.276 Sm

Commercial Aircraft

4200.00

Nm / 4833.276 Sm

BBJ Large Jets 6202.41 Nm / 7137.609 Sm Boeing 737-700 Commercial Aircraft 4200.00 Nm / 4833.276
BBJ Large Jets 6202.41 Nm / 7137.609 Sm Boeing 737-700 Commercial Aircraft 4200.00 Nm / 4833.276
Terms of Use
Terms of Use

Chris Doerr

Phone:262-649-2919

Aircraft Cost Calculator, LLC

Powered by ACC: 1341 www.aircraftcostcalculator.com W. Mequon Road, Suite 205, Mequon, WI 53092