| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 07:25z | 07:25z | 09:31z | −1313m |
| OFF Airborne | 07:45z | 09:42z | −1322m | |
| ON Touchdown | 00:52z | 01:35z | −1396m | |
| IN On blocks | 01:00z | 00:32z | 01:40z | −1372m |
Retimed at dispatch: blocks are measured against the time you chose, not the published slot. Moving a departure before the flight is a plan, not a delay.
| Duration | Actual | Planned | Variance |
|---|---|---|---|
| Taxi out | 11m | 20m | −9m |
| Airborne | 15h 53m | 16h 40m | −47m |
| Taxi in | 5m | 8m | −3m |
| Block | 16h 09m | 17h 35m | −86m |
28004KT 7620M 28C Q1015 13008KT 21380M 17C Q1024 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 137,427 | 128,017 | +9,410 |
| At takeoff | 136,993 | 127,382 | +9,611 |
| At touchdown | 22,171 | 11,934 | +10,237 |
| On blocks | 21,623 | — | — |
| Burned | |||
| Taxi out | 435 | 635 | −200 |
| Trip | 114,821 | 115,448 | −627 |
| Climb | 6,378 | — | — |
| Cruise | 102,399 | — | — |
| Descent | 4,888 | — | — |
| Approach | 799 | — | — |
| Taxi in | 548 | — | — |
| Total burn | 115,804 | 116,083 | −279 |
The phases add up to 115,804 kg burned; the tank readings taken off blocks and on blocks put it at 115,418, 386 less. The table uses the phases, because the on-blocks reading is taken as the flight ends and often lands a moment early, before the taxi-in burn has registered.
No rules were triggered on this flight.
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 190 pax x $727.40 | $138,206.00 | |
| Business | 39 pax x $2,764.13 | $107,801.07 | |
| Fuel surcharge | 229 pax x $50.97 | $11,672.13 | |
| General Cargo | 8,730 kg x $5.84 | $51,009.39 | |
| PER | 1,746 kg x $7.60 | $13,262.62 | |
| Fuel surcharge | 10,720 kg x $0.510 | $5,463.85 | |
| AOG | 244 kg x $14.61 | $3,564.11 | |
| Bags, seats and fees | 229 pax x $6 | $1,374.00 | |
| Total revenue | $332,353.17 | ||
| Operating costs | |||
| Fuel | 254,453 lbs at $0.5972/lb ($4.00/gal, KIAH, hedged) | −$151,959.33 | 47% |
| Aircraft ownership · Lease | 15h53 x $2,980/h | −$47,332.33 | 15% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$46,529.44 | 14% |
| Maintenance | −$34,026.63 | 10% | |
| Airframe & engines | 15h53 x $2,086/h | −$33,132.63 | |
| Landing cycle | −$894.00 | ||
| Crew | −$17,931.60 | 5% | |
| First officer + 2 relief pilots | 15h53 x $150/h | −$7,147.50 | |
| Cabin crew | 7 x 15h53 x $44/h | −$4,892.07 | |
| Pilot pay | $175.00/h × 15h 53m | −$2,779.58 | |
| Allowances | 11 crew x 15h53 x $9/h | −$1,572.45 | |
| Crew hotel YSSY | 11 rooms x $140 | −$1,540.00 | |
| Navigation · En-route charges | 13,970 km, MTOW 247.2 t | −$13,045.89 | 4% |
| Airport charges | −$6,117.80 | 2% | |
| Passenger service KIAH | 229 pax x $11 | −$2,519.00 | |
| Landing fee YSSY | 247.2 t x $9 | −$2,224.80 | |
| Security KIAH | 229 pax x $6 | −$1,374.00 | |
| Catering · 229 pax, $18 a meal in economy | −$5,526.00 | 2% | |
| Ground handling | −$3,142.60 | <1% | |
| Turnaround at YSSY | −$2,285.00 | ||
| Cargo handling | 10,720 kg x $0.08 | −$857.60 | |
| Emissions · CORSIA offsets | 364.7 t CO2 x $1.2 | −$437.66 | <1% |
| Operating profit | $6,303.89 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 190 pax x $727.40 | Passenger revenue | $138,206.00 | |
| Business: 39 pax x $2,764.13 | Passenger revenue | $107,801.07 | |
| General Cargo: 8,730 kg x $5.84 | Cargo revenue | $51,009.39 | |
| PER: 1,746 kg x $7.60 | Cargo revenue | $13,262.62 | |
| Fuel surcharge: 229 pax x $50.97 | Passenger revenue | $11,672.13 | |
| Fuel surcharge: 10,720 kg x $0.510 | Cargo revenue | $5,463.85 | |
| AOG: 244 kg x $14.61 | Cargo revenue | $3,564.11 | |
| Bags, seats and fees: 229 pax x $6 | Ancillary revenue | $1,374.00 | |
| 254,453 lbs at $0.5972/lb ($4.00/gal, KIAH, hedged) | Fuel | $151,959.33 | |
| Lease: 15h53 x $2,980/h | Aircraft ownership | $47,332.33 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $46,529.44 | |
| Airframe & engines: 15h53 x $2,086/h | Maintenance | $33,132.63 | |
| En-route charges: 13,970 km, MTOW 247.2 t | Navigation | $13,045.89 | |
| First officer + 2 relief pilots: 15h53 x $150/h | Crew | $7,147.50 | |
| 229 pax, $18 a meal in economy | Catering | $5,526.00 | |
| Cabin crew: 7 x 15h53 x $44/h | Crew | $4,892.07 | |
| Pilot Payment @ 175 | Pilot Pay | $2,779.58 | |
| Passenger service KIAH: 229 pax x $11 | Airport charges | $2,519.00 | |
| Turnaround at YSSY | Ground handling | $2,285.00 | |
| Landing fee YSSY: 247.2 t x $9 | Airport charges | $2,224.80 | |
| Allowances: 11 crew x 15h53 x $9/h | Crew | $1,572.45 | |
| Crew hotel YSSY: 11 rooms x $140 | Crew | $1,540.00 | |
| Security KIAH: 229 pax x $6 | Airport charges | $1,374.00 | |
| Landing cycle | Maintenance | $894.00 | |
| Cargo handling: 10,720 kg x $0.08 | Ground handling | $857.60 | |
| CORSIA offsets: 364.7 t CO2 x $1.2 | Emissions | $437.66 |