BUDGET / EXPENSES;100% OWNERSHIP;50% SHARE;33% SHARE
Total investment budget;12 000 000 EUR;6 000 000 EUR;4 000 000 EUR
Owner flight hours (per year);200;200;100
Commercial flight hours (per year);400;100;100;
Fixed annual expenses;- 1 800 000 EUR;- 900 000 EUR;- 600 000 EUR;
Variable expenses per hour;- 4 500 EUR;- 4 500 EUR;- 4 500 EUR;
Commercial charter rate per hour;8 000 EUR;8 000 EUR;8 000 EUR;
Annual commercial revenue;3 200 000 EUR;800 000 EUR;800 000 EUR;
Aircraft depreciation (3% per year);-360 000 EUR;-180 000 EUR;-120 000 EUR;
TOTAL ANNUAL FINANCIAL RESULT;-1 660 000 EUR;-1 630 000 EUR;-820 000 EUR;
RESIDUAL ASSET VALUE;11 640 000 EUR;5 820 000 EUR;3 880 000 EUR;