| Flying Clubs |
|
|
|
|
|
|
Renting
|
|
|
|
Airlake
|
Cloud 7
|
Honeywell
|
Rangers
|
Prescott
|
|
Sport 150
|
Katana
|
Cessna 172
|
Number of Owners
|
15
|
15
|
15
|
15
|
15
|
|
GAS
|
ASI
|
Thunderbird
|
Hrs. / Year Flown
|
100
|
100
|
100
|
100
|
100
|
|
100
|
100
|
100
|
Buy In Cost
|
$2,960
|
$5,400
|
$250
|
$650
|
$5,000
|
|
$0
|
$0
|
$0
|
Financing Costs
|
$207
|
$378
|
$18
|
$46
|
$350
|
|
$0
|
$0
|
$0
|
Fixed Opr / Month
|
$130
|
$72
|
$50
|
$60
|
$70
|
|
$0
|
$0
|
$0
|
Fixed Opr / Yr
|
$1,560
|
$864
|
$600
|
$720
|
$840
|
|
$0
|
$0
|
$0
|
Plane Wet
|
$50.00
|
$53.00
|
$63.00
|
$60.00
|
$48.50
|
|
$68.00
|
$74.00
|
$82.00
|
Total Cost / Hour
|
$68
|
$65
|
$69
|
$68
|
$60
|
|
$68
|
$74
|
$82
|
Value Growth / Yr
|
$360
|
$0
|
$0
|
$360
|
$0
|
|
$0
|
$0
|
$0
|
Total Cost / Year
|
$6,407
|
$6,542
|
$6,918
|
$6,406
|
$6,040
|
|
$6,800
|
$7,400
|
$8,200
|
|
|
|
|
|
|
|
|
|
|
50 Total Cost / Hour
|
$85
|
$78
|
$75
|
$75
|
$72
|
|
$68
|
$74
|
$82
|
50 Total Cost / Year
|
$3,907.20
|
$3,892.00
|
$3,767.50
|
$3,405.50
|
$3,615.00
|
|
$3,400.00
|
$3,700.00
|
$4,100.00
|
150 Total Cost / Hour
|
$62
|
$61
|
$67
|
$65
|
$56
|
|
$68
|
$74
|
$82
|
150 Total Cost / Year
|
$8,907.20
|
$9,192.00
|
$10,067.50
|
$9,405.50
|
$8,465.00
|
|
$10,200.00
|
$11,100.00
|
$12,300.00
|
|
|
|
|
|
|
|
|
|
|
Instructor
|
20
|
$20
|
$20
|
$20.00
|
$20.00
|
|
$38.00
|
$40.00
|
$40.00
|
Cost Instruction
|
1000
|
1000
|
1000
|
1000
|
1000
|
|
1900
|
2000
|
2000
|
Total Cost Pvt Licence
|
$4,907.20
|
$4,892.00
|
$4,767.50
|
$4,405.50
|
$4,615.00
|
|
$5,300.00
|
$5,700.00
|
$6,100.00
|
|
|
Student OK
|
|
|
Student Ok
|
|
|
|
|
|
|
500 / 2500 Deductible
|
|
1000 / 1000 Deductible
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
Flying Possibilities / Year -5 Ptn
|
0.1
|
|
|
|
|
|
|
|
|
|
Per / Year
|
VFR OK
|
Hrs/ Ea
|
Total Hrs.
|
|
|
|
|
|
Weekends
|
52
|
5.2
|
8
|
41.6
|
|
|
|
|
|
Weekdays
|
204
|
20.4
|
2
|
40.8
|
|
|
|
|
|
|
|
|
Total
|
82.4
|
|
|
|
|
|