| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 06:05z | 19:30z | 19:01z | −1469m |
| OFF Airborne | 19:50z | 19:20z | −1469m | |
| ON Touchdown | 21:47z | 20:52z | −1494m | |
| IN On blocks | 08:30z | 21:55z | 20:59z | −1496m |
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 | 19m | 20m | −1m |
| Airborne | 1h 32m | 1h 33m | −1m |
| Taxi in | 7m | 8m | −1m |
| Block | 1h 58m | 2h 25m | −27m |
09904KT 20101M 29C Q1013 03402KT 12334M 29C Q1012 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | — | 18,670 | — |
| At takeoff | — | 18,035 | — |
| At touchdown | 11,665 | 6,486 | +5,179 |
| On blocks | 10,833 | — | — |
| Burned | |||
| Taxi out | — | 635 | — |
| Trip | — | 11,549 | — |
| Taxi in | 832 | — | — |
| Total burn | 832 | 12,184 | −11,352 |
No rules were triggered on this flight.
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 232 pax x $130.31 | $30,231.92 | |
| Business | 74 pax x $286.67 | $21,213.58 | |
| First | 7 pax x $358.34 | $2,508.38 | |
| Fuel surcharge | 313 pax x $6.46 | $2,021.98 | |
| General Cargo | 14,200 kg x $1.10 | $15,662.60 | |
| Fuel surcharge | 14,200 kg x $0.065 | $917.12 | |
| Bags, seats and fees | 313 pax x $6 | $1,878.00 | |
| Total revenue | $74,433.58 | ||
| Operating costs | |||
| Fuel | 32,458 lbs estimated (not recorded) at $0.6360/lb ($4.26/gal, VHHH, hedged) | −$20,643.34 | 35% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$10,420.70 | 18% |
| Airport charges | −$8,484.50 | 14% | |
| Passenger service VHHH | 313 pax x $11 | −$3,443.00 | |
| Landing fee RPLL | 351.5 t x $9 | −$3,163.50 | |
| Security VHHH | 313 pax x $6 | −$1,878.00 | |
| Aircraft ownership · Lease | 1h32 x $3,681/h | −$5,644.20 | 9% |
| Maintenance | −$5,053.87 | 8% | |
| Airframe & engines | 1h32 x $2,576/h | −$3,949.87 | |
| Landing cycle | −$1,104.00 | ||
| Ground handling | −$3,958.00 | 7% | |
| Turnaround at RPLL | −$2,822.00 | ||
| Cargo handling | 14,200 kg x $0.08 | −$1,136.00 | |
| Navigation | −$2,353.57 | 4% | |
| En-route charges | 1,224 km, MTOW 351.5 t | −$1,687.81 | |
| Terminal charges VHHH | MTOW 351.5 t | −$665.76 | |
| Catering · 313 pax, $4 a meal in economy | −$1,956.00 | 3% | |
| Crew | −$941.47 | 2% | |
| Cabin crew | 7 x 1h32 x $44/h | −$472.27 | |
| First officer | 1h32 x $150/h | −$230.00 | |
| Allowances | 9 crew x 1h32 x $9/h | −$124.20 | |
| Pilot pay | $75.00/h × 1h 32m | −$115.00 | |
| Emissions · CORSIA offsets | 46.5 t CO2 x $1.2 | −$55.83 | <1% |
| Operating profit | $14,922.10 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 232 pax x $130.31 | Passenger revenue | $30,231.92 | |
| Business: 74 pax x $286.67 | Passenger revenue | $21,213.58 | |
| General Cargo: 14,200 kg x $1.10 | Cargo revenue | $15,662.60 | |
| First: 7 pax x $358.34 | Passenger revenue | $2,508.38 | |
| Fuel surcharge: 313 pax x $6.46 | Passenger revenue | $2,021.98 | |
| Bags, seats and fees: 313 pax x $6 | Ancillary revenue | $1,878.00 | |
| Fuel surcharge: 14,200 kg x $0.065 | Cargo revenue | $917.12 | |
| 32,458 lbs estimated (not recorded) at $0.6360/lb ($4.26/gal, VHHH, hedged) | Fuel | $20,643.34 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $10,420.70 | |
| Lease: 1h32 x $3,681/h | Aircraft ownership | $5,644.20 | |
| Airframe & engines: 1h32 x $2,576/h | Maintenance | $3,949.87 | |
| Passenger service VHHH: 313 pax x $11 | Airport charges | $3,443.00 | |
| Landing fee RPLL: 351.5 t x $9 | Airport charges | $3,163.50 | |
| Turnaround at RPLL | Ground handling | $2,822.00 | |
| 313 pax, $4 a meal in economy | Catering | $1,956.00 | |
| Security VHHH: 313 pax x $6 | Airport charges | $1,878.00 | |
| En-route charges: 1,224 km, MTOW 351.5 t | Navigation | $1,687.81 | |
| Cargo handling: 14,200 kg x $0.08 | Ground handling | $1,136.00 | |
| Landing cycle | Maintenance | $1,104.00 | |
| Terminal charges VHHH: MTOW 351.5 t | Navigation | $665.76 | |
| Cabin crew: 7 x 1h32 x $44/h | Crew | $472.27 | |
| First officer: 1h32 x $150/h | Crew | $230.00 | |
| Allowances: 9 crew x 1h32 x $9/h | Crew | $124.20 | |
| Pilot Payment @ 75 | Pilot Pay | $115.00 | |
| CORSIA offsets: 46.5 t CO2 x $1.2 | Emissions | $55.83 |