Single Engine JetsModelStratos 714Embraer
Phenom 100
General Category(1-6)11
BCA Equipped Price$2,000,000 $3,600,000
300 nmFlight time0:580:55
Direct Cost$422.49 $615.78
Fuel Expense$270.86 $490.97
Per-Mile Cost$1.41 $2.05
Mission Costs600 nmFlight time1:441:50
Direct Cost$757.58 $1,231.56
Fuel Expense$468.13 $791.64
Per-Mile Cost$1.26 $2.05
1,000 nmFlight time2.443:04
Direct Cost$1,194.64 $2,060.06
Fuel Expense$730.75 $1,208.40
Per-Mile Cost$1.19 $2.06
Variable costs (Hourly) Fuel Expense$280.20$535.60
Maintenance Hours/Flight Hour0.500.36
Service Center Maintenance Labor Expense$44.43 $31.99
Scheduled Parts Expense$40.00 $31.73
Miscellaneous Trip Expense$72.44 $72.44
Total Variable$437.60 $671.76
Fixed Costs (Annual) Hull Insurance$5,000 $9,000
Liability Insurance$4,125 $4,125
Hull Insurance per $100$0.25 $0.25
Liability Insurance per $M$165 $165
Maintenance Software Programs$2,500 NA
Miscellaneous Services$2,802 $2,802
Periodic Costs Mid-Life/Hot Section Inspection$63,000 NA
Engine Overhaul$250,000 NA
Overhaul Interval4,0003,500
Paint$30,000 NA
Interior Refurbishment$50,000 NA
Modernization/Modification/Upgrade$21,200 $21,200
Personnel costs Captain Salary$64,663 $64,663
First Officer Salary$47,533 $47,533
Training Pilot Initial (per pilot)$10,000 NA
Maintenance Initial$3,200 NA
Facilities (Annual) Hangar Office Lease Expense$27,564 $27,564
Miscellaneous Office Expense$2,275 $2,275