Purchase Price 60000

Downpayment 60000

model Cost Usage Year 1

Annual Hours 384
Rental
Fuel Burn ( GPH @ $ per gallon) 0.00 0 0
Oil Used (Quart per hour @ $ per quart) 2.50 0.15 144
Annual Inspection (base labor cost) 1,000.00 1 1200
Unscheduled Airframe Maintenance 4.00 1500
Unscheduled Avionics Maint 1.50 600
Oil Changes 100.00 50 768
Insurance Premium (annual premium) 1,000.00 1000
Interest Costs 0
Other Finance Costs 0
Tax and Registration
Tie Down 2160
BFR and Physical 0
Charts and GPS Updates 150
Total Cost to Operate 7522
Estimated Hourly Cost $19.59

Loan Principal 0
Monthly Cash Outlay $0.00

Engine Escrow (half of TBO) 9.00 3,456

Hourly Cost w/Engine $28.59

Rental (rental rates per hour) $3,424.00

Current Flying Budget $1,300.00

Cost fuel per hour 125

Cost no fuel 29
50

Rental price incl. Fuel per hour 199 45 gain

Rental price non fuel per hour 74 45 gain 1440 gain if 384 hours

Apartment 600
Food 500
Cafe 100
1100

Cost fuel per hour 63

Cost no fuel 29

Rental price incl. Fuel per hour 92 47 gain

Rental price non fuel per hour 76 47 gain
 Year 2 Year 3 Year 4 Year 5
384 384 384 384 1920

0 0 0 0
144 144 144 144
1200 1200 1200 1200
1500 1500 1500 1500
600 600 600 600
768 768 768 768
1000 1000 1000 1000
0 0 0 0

2160 2160 2160 2160

0 0 0 0
150 150 150 150
7522 7522 7522 7522 37610
$19.59 $19.59 $19.59 $19.59 $19.59

0 0 0 0
$0.00 $0.00 $0.00 $0.00

3,456 3,456 3,456 3,456 17280

$28.59 $28.59 $28.59 $28.59 $28.59

$3,424.00 $3,424.00 $3,424.00 $3,424.00 $107.00

$1,300.00 $1,300.00 $1,300.00 $1,300.00

288 hours