Leaseback Calculator (for public use)
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVW
1
Modify only the green cells below.
2
Annual insurance (hull & liability)$6,000Flight hours per month
3
Fixed mx expenses$3,500Variable costs(hourly)10152025303540
4
Per-hour variable mx cost$10Fuel$33$326$488$651$814$977$1,139$1,302
5
Fuel burn7Engine reserves$25$250$375$500$625$750$875$1,000
6
Cost of fuel$4.65Club administrative fee$11$110$165$220$275$330$385$440
7
Hangar/tie-down$325Variable maintenance$10$100$150$200$250$300$350$400
8
Subscription services (GPS, wx, etc)$25Total Variable costs$79$786$1,178$1,571$1,964$2,357$2,749$3,142
9
Cost of engine & prop OH$25,000Total variable + fixed costs$1,927$2,320$2,713$3,105$3,498$3,891$4,284
10
TBO Hours2000Per-hour costs$193$155$136$124$117$111$107
11
SMOH1000Income from rental$1,200$1,800$2,400$3,000$3,600$4,200$4,800
12
Beginning engine reserves$0Cash flow monthly-$727-$520-$313-$105$102$309$516
13
Rental rate$120
Yearly cost of ownership (to owner)
-$8,726-$6,239-$3,752-$1,265$1,222$3,709$6,196
14
Hull value$55,000
15
Marginal tax rate (%)35Consider the following tables only if the owner plans to depreciate their airplane for tax relief...
16
Annual Depreciation (5yr)$11,000
17
Tax Relief (at marg. rate)$3,850$321$321$321$321$321$321$321
18
Fixed costs(monthly)Cash flow + tax relief-$406-$199$8$215$423$630$837
19
Insurance$500
Yearly cost of ownership (to owner)
-$4,876-$2,389$98$2,585$5,072$7,559$10,046
20
Hangar/tie-down$325
21
Fixed maintenance$292
22
Subscription services (GPS, wx, etc)$25
23
Total fixed costs$1,142
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
HFC Leaseback Calculator (General)
Definitions
Cherokee 140
Cardinal
Grumman Cheetah
Cirrus SR22
 
 
Main menu