CloudSurfer Owners LLC - Financial Simulator v6
Summary (Real-Time)
Leaseback Revenue (Non-Owner Flying):
Per-Owner Annual Distribution:
Per-Owner Monthly Distribution:
Flying Club Dues Income (Annual):
Flying Club Fixed Expenses (Annual):
Total Engine/Prop Reserve (All Hours x $30/hr):
Required Club Dues per Member per Month (auto):
Total Aircraft Renovation / Upgrade Budget:
Flying Club Inputs
Assumptions: 11 gph, engine/prop reserve = $30/hr. Owners pay only fuel + engine reserve; non-owners pay wet rate.
Annual Fixed Costs & Owners (Paid by Club)
Required Club Dues per Member per Month (auto):
Dues are calculated so that total dues = insurance + annual inspection + regular maintenance + hangar.
Aircraft Purchase & Renovation Budget
Aircraft Total Project Budget: