Private aviation portfolio
Scenario Lab/Hawker 900XP/Annual investor return

Calculation details

Annual investor return$841,500 USD
StatusCalculated from reconciled baselineNot live or guaranteed
AircraftHawker 850XP / 900XPSource pages 2–3
ScenarioBase Case85-hour reconciled case

Formula lineage

Financial engine v1.0.0
  1. 1Monthly billable hours85 hours
  2. ×
  3. 2Charter rate$5,000 / hr
  4. =
  5. 3Monthly revenue$425,000
  6. then
  7. 4Operating cost45%
  8. →
  9. 5Monthly net profit$233,750
  10. ×
  11. 6Investor share30%
  12. × 12 =
  13. 7Annual investor return$841,500
In plain languageThe investor receives 30% of projected net profit after applying the 45% operating-cost assumption.

Source document

Document
Private Airline Investment Opportunity - 280726.pdf
Page reference
3
Baseline date
28 Jul 2026
Source version
pdf-2026-07-28
Currency
USD
ROI
107.9%

Values are traceable to the consultant's source document and reproduced by automated regression tests.

Calculation policyNo intermediate roundingMoney rounds only for display
Formula identifiers6 versioned formulasRecorded by the domain engine
Test statusRegression suiteReconciles all three aircraft and portfolio totals
Back to Scenario LabView source PDF