Boeing 737-700 Report


Based on 800 Hours Annually


Any of these fields can be changed using ACC to your exact situation.

report image

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
Net Charter Contribution $0.00
Total Fixed Cost With Charter $554,500.00

BUDGET BY PERCENTAGES

Fuel Cost (%) 63.82
Airframe Maintenance 8.60
Engine / APU Maintenance (%) 13.32
Crew Misc. / Part 91 (%) 2.80
Crew Expense (%) 3.41
Crew Training (%) 2.11
Hangar (%) 2.07
Insurance (%) 3.41
Aircraft Misc. (%) 0.47
Management / Marketing Fee (%) 0.00
Payment / Capital Cost (%) 0.00
Average Depreciation / Year (%) 0.00
Total Percentages 100.00

GENERAL PARAMETERS

Annual Owner Hours 800
Annual Charter Hours 0.00
Fuel Cost Per Gallon $5.80
Charter Rate $0.00

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. / Part 91 $169.00
Total Variable Cost Per Hour $5,350.53
Total Fixed Cost W/O Charter $693.13
Total Fixed Cost With Charter $693.13
Total Hourly Cost W/O Charter $6,043.66
Total Hourly Cost with Charter $6,043.66

ANNUAL BUDGET

Annual Owner Hours 800
Annual Budget $4,834,924.00

MONTHLY BUDGET

Monthly Hours 67
Monthly Budget $402,910.33

ANNUAL VARIABLE COSTS

Fuel Gallons / Part 91 532,000.00
Fuel Cost / Part 91 $3,085,600.00
Maintenance $415,640.00
Engine/APU Maintenance/Part 91 $643,984.00
Crew Misc. / Part 91 $135,200.00
Total Variable Cost $4,280,424.00

CHARTER REVENUE AND PROFIT CONTRIBUTION

Charter Revenue $0.00
Variable Cost of Charter $0.00
Net Profit Contribution $0.00

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 $4,280,424.00
Net Charter Profit $0.00
Net Annual Cost $4,834,924.00
Owner Hours Flown 800.00
Owner Cost / Hour W/O Charter $6,043.66
Charter Hours 0.00
Owner Cost / Hour With Charter $6,043.66

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 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

BASIC VARIABLE COST DATA

Variable Cost Per Hour Components
Airframe Maintenance Per Hour 519.55
Engine / APU Maintenance Per Hour 804.98
Fuel Cost @ $5.80 Per Gallon based on 665.00 (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 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.

Boeing 737-700 Commercial Aircraft

Single Aircraft Report


BASIC VARIABLE COST DATA

Aircraft Type Boeing 737-700
Annual Owner Hours 800
Annual Charter Hours 0.00
Annual Total Hours 800.00
Fuel Cost Per Gallon $5.80
Fuel Gallons / Part 91 532,000.00
   

ANNUAL VARIABLE COSTS / PART 91

Fuel Cost $3,085,600.00
Airframe Maintenance $415,640.00
Engine / APU Maintenance $643,984.00
Crew Miscellaneous $135,200.00
Total Variable Cost $4,280,424.00
   

ANNUAL FIXED COSTS

Crew Expense $165,000.00
Crew Training $102,000.00
Hangar $100,000.00
Insurance $165,000.00
Aircraft Miscellaneous $22,500.00
Management $0.00
Payment / Capital Cost $0.00
Average Market Depreciation $0.00
Total Fixed Cost W/O Charter $554,500.00
   

CHARTER CONTRIBUTION

Charter Revenue $0.00
Airframe Maintenance Part 135 $415,640.00
Engine / APU Reserve $643,984.00
Total Variable Cost of Charter $0.00
Net Profit Contribution $0.00
Total Fixed Cost With Charter $554,500.00
   

TOTAL COST BUDGET

Owner Hours 800
Annual Budget $4,834,924.00
Monthly Hours 67
Monthly Budget $402,910.33
Hourly Cost W/O Charter $6,043.66
Hourly Cost With Charter $6,043.66