Epic E1000 GX

Operating Costs:

Variable Costs (Per /Hr):

Fuel Cost: $0

Total Variable Cost (Per/ Hr): $0

Annual Fixed Costs:

Insurance:

Liability And Hull: $26,538

Maintenance Software: $8,525

Misc. Services: $6,250

Periodic Costs:

Modernization: $5,300

Training Costs:

Flight Crew Training: $9,075

Maint. Tech Training: $5,533

Facilities Costs:

Hangar/Office Lease Expense: $24,000

Misc Office Expense: $9,033

Personnel Costs:

Pilots: $196,800

Technician: $12,000

Contractors: $5,000

Total Annual Cost: (Annual Fixed Costs + Variable Costs * Hours Flown): $308,054