| USD | |
| Fuel | 2.50 |
| Crew Cost | 1.50 |
| Airport Tax | 13.50 |
| Other Taxes (Passenger, security, immigration, customs, etc) | 15.50 |
| Cost of Aircraft | 11.50 |
| Aircraft Maintenance | 14.00 |
| Airline Administration | 10.00 |
| Insurance | 0.25 |
| Other (Hotel expenses, plane storage, APU rental, liability insurance, etc) | 1.25 |
| Airline Profit | 10.00 |
| Total Ticket Cost | 80.00 |