Embraer Phenom 300

Operating Costs:

Variable Costs (Per /Hr):

Fuel Cost: $1,192

Maintenance Labor: $349

Parts: $350

Maintenance Programs: $669

Misc. Trip Cost: $980

Total Variable Cost (Per/ Hr): $3,191

Annual Fixed Costs:

Insurance:

Liability And Hull: $25,739

Maintenance Software: $61,033

Misc. Services: $28,805

Periodic Costs:

Modernization: $30,566

Training Costs:

Flight Crew Training: $33,052

Maint. Tech Training: $8,263

Facilities Costs:

Hangar/Office Lease Expense: $35,419

Misc Office Expense: $9,100

Personnel Costs:

Pilots: $288,185

Technician: $36,000

Contractors: $25,000

Total Annual Cost: (Annual Fixed Costs + Variable Costs * Hours Flown): $1,538,600