| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 15:07z | 15:07z | 16:37z | −1350m |
| OFF Airborne | 15:27z | 16:46z | −1361m | |
| ON Touchdown | 17:29z | 18:38z | −1371m | |
| IN On blocks | 16:07z | 17:45z | 18:42z | −1383m |
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 | 9m | 20m | −11m |
| Airborne | 1h 52m | 2h 10m | −19m |
| Taxi in | 4m | 8m | −4m |
| Block | 2h 05m | 2h 30m | −25m |
30014KT 8500M 24C Q998 05008KT 10590M 20C Q1012 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 8,754 | 8,769 | −15 |
| At takeoff | 8,626 | 8,542 | +84 |
| At touchdown | 3,545 | 2,448 | +1,097 |
| On blocks | 3,370 | — | — |
| Burned | |||
| Taxi out | 129 | 227 | −98 |
| Trip | 5,080 | 6,094 | −1,014 |
| Climb | 2,333 | — | — |
| Cruise | 2,249 | — | — |
| Descent | 282 | — | — |
| Approach | 306 | — | — |
| Taxi in | 175 | — | — |
| Total burn | 5,384 | 6,321 | −937 |
The phases add up to 5,384 kg burned; the tank readings taken off blocks and on blocks put it at 5,357, 27 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.
| Rule triggered | Phase | Penalty |
|---|---|---|
| Landing lights off below 10,000ft | Approach | −4 |
| Total penalty | −4 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 141 pax x $134.84 | $19,012.44 | |
| Business | 25 pax x $296.65 | $7,416.25 | |
| First | 6 pax x $370.82 | $2,224.92 | |
| Fuel surcharge | 172 pax x $4.27 | $734.44 | |
| General Cargo | 7,120 kg x $1.13 | $8,045.60 | |
| Fuel surcharge | 7,120 kg x $0.043 | $304.08 | |
| Bags, seats and fees | 172 pax x $6 | $1,032.00 | |
| Total revenue | $38,769.73 | ||
| Operating costs | |||
| Fuel | 11,811 lbs at $0.6316/lb ($4.23/gal, RJAA, hedged) | −$7,459.83 | 30% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$5,427.76 | 22% |
| Airport charges | −$3,635.00 | 15% | |
| Passenger service RJAA | 172 pax x $11 | −$1,892.00 | |
| Security RJAA | 172 pax x $6 | −$1,032.00 | |
| Landing fee RKSI | 79 t x $9 | −$711.00 | |
| Aircraft ownership · Lease | 1h52 x $1,159/h | −$2,163.47 | 9% |
| Maintenance | −$1,982.73 | 8% | |
| Airframe & engines | 1h52 x $857/h | −$1,599.73 | |
| Landing cycle | −$383.00 | ||
| Ground handling | −$1,526.60 | 6% | |
| Turnaround at RKSI | −$957.00 | ||
| Cargo handling | 7,120 kg x $0.08 | −$569.60 | |
| Navigation | −$1,092.42 | 4% | |
| En-route charges | 1,313 km, MTOW 79 t | −$858.26 | |
| Terminal charges RJAA | MTOW 79 t | −$234.16 | |
| Catering · 172 pax, $4 a meal in economy | −$984.00 | 4% | |
| Crew | −$727.99 | 3% | |
| Cabin crew | 4 x 1h52 x $44/h | −$328.53 | |
| First officer | 1h52 x $110/h | −$205.33 | |
| Allowances | 6 crew x 1h52 x $9/h | −$100.80 | |
| Pilot pay | $50.00/h × 1h 52m | −$93.33 | |
| Emissions · CORSIA offsets | 16.9 t CO2 x $1.2 | −$20.32 | <1% |
| Operating profit | $13,749.61 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 141 pax x $134.84 | Passenger revenue | $19,012.44 | |
| General Cargo: 7,120 kg x $1.13 | Cargo revenue | $8,045.60 | |
| Business: 25 pax x $296.65 | Passenger revenue | $7,416.25 | |
| First: 6 pax x $370.82 | Passenger revenue | $2,224.92 | |
| Bags, seats and fees: 172 pax x $6 | Ancillary revenue | $1,032.00 | |
| Fuel surcharge: 172 pax x $4.27 | Passenger revenue | $734.44 | |
| Fuel surcharge: 7,120 kg x $0.043 | Cargo revenue | $304.08 | |
| 11,811 lbs at $0.6316/lb ($4.23/gal, RJAA, hedged) | Fuel | $7,459.83 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $5,427.76 | |
| Lease: 1h52 x $1,159/h | Aircraft ownership | $2,163.47 | |
| Passenger service RJAA: 172 pax x $11 | Airport charges | $1,892.00 | |
| Airframe & engines: 1h52 x $857/h | Maintenance | $1,599.73 | |
| Security RJAA: 172 pax x $6 | Airport charges | $1,032.00 | |
| 172 pax, $4 a meal in economy | Catering | $984.00 | |
| Turnaround at RKSI | Ground handling | $957.00 | |
| En-route charges: 1,313 km, MTOW 79 t | Navigation | $858.26 | |
| Landing fee RKSI: 79 t x $9 | Airport charges | $711.00 | |
| Cargo handling: 7,120 kg x $0.08 | Ground handling | $569.60 | |
| Landing cycle | Maintenance | $383.00 | |
| Cabin crew: 4 x 1h52 x $44/h | Crew | $328.53 | |
| Terminal charges RJAA: MTOW 79 t | Navigation | $234.16 | |
| First officer: 1h52 x $110/h | Crew | $205.33 | |
| Allowances: 6 crew x 1h52 x $9/h | Crew | $100.80 | |
| Pilot Payment @ 50 | Pilot Pay | $93.33 | |
| CORSIA offsets: 16.9 t CO2 x $1.2 | Emissions | $20.32 |
| Position | Consignment | To | ULD | Gross |
|---|---|---|---|---|
| 7L | Machinery JAA-700207 | CYVR | AMA | 3,560 kg |
| 6L | Dangerous goods, class 9 JAA-899863 | CYVR | AMA | 3,560 kg |