I must commend you on the the fuel breakdown!
My comment, however, was way beyond the fuel cost as that is negligible. I was thinking more on the legacy costs of overhead, engineering, production, etc.
Given a budget of a couple hundred million and the number of years to create a prototype arrived me to my previous statement.