Report Details
Asset Configuration
$
$
%
%
Operational Profile
$/ Hr
$/ L
Crew Staffing
Total Hourly Cost
Inc. Financing
Net Profit / (Loss)
Over 60 Mo
Monthly Cash Flow
Average
Initial Investment
Upfront Capital
Analysis Assumptions
Aircraft & Purchase
Aircraft Model
Purchase Price$4,250,000
Market Value$4,250,000
Annual Depreciation5.0%
Ownership Period60 months
Financing
Down Payment20%
Finance Rate9.0%
Financing Term60 months
Operational Profile
Monthly Charter Hours50 hrs
Monthly Private Hours0 hrs
Hourly Charter Rate$4,250
Fuel Price per Liter$1
Monthly AOC Cost$8,000
Crew Staffing
Number of Captains1
Number of First Officers1
Number of Technicians1
Number of Cabin Crew0
Annual Cost Structure
Fixed Costs
Crew Salaries
Insurance
Training
Hangar
Management & Misc
Variable Costs (50 hrs/mo)
Fuel
Maintenance
Engine Reserves
APU Reserves
Total Annual Operating Cost$0
Hourly Economics
Fixed Cost / Hr
Variable Cost / Hr
DOC (Direct Operating Cost)