| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 19:37z | 19:37z | 19:05z | −32m |
| OFF Airborne | 19:57z | 19:19z | −38m | |
| ON Touchdown | 21:39z | 21:08z | −30m | |
| IN On blocks | 20:37z | 22:04z | 21:13z | −50m |
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 | 14m | 20m | −6m |
| Airborne | 1h 49m | 1h 59m | −10m |
| Taxi in | 5m | 8m | −3m |
| Block | 2h 08m | 2h 10m | −2m |
05008KT 10590M 20C Q1012 27003KT 9310M 23C Q1003 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 9,506 | 9,721 | −215 |
| At takeoff | 9,340 | 9,494 | −154 |
| At touchdown | 3,930 | 3,766 | +164 |
| On blocks | 3,689 | — | — |
| Burned | |||
| Taxi out | 166 | 227 | −61 |
| Trip | 5,409 | 5,728 | −319 |
| Climb | 2,424 | — | — |
| Cruise | 2,551 | — | — |
| Descent | 149 | — | — |
| Approach | 242 | — | — |
| Taxi in | 241 | — | — |
| Total burn | 5,817 | 5,955 | −138 |
The phases add up to 5,817 kg burned; the tank readings taken off blocks and on blocks put it at 5,670, 146 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 | Descent | −6 |
| Total penalty | −6 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 139 pax x $147.38 | $20,485.82 | |
| Business | 25 pax x $324.24 | $8,106.00 | |
| First | 6 pax x $405.30 | $2,431.80 | |
| Fuel surcharge | 170 pax x $4.44 | $754.80 | |
| General Cargo | 7,770 kg x $1.21 | $9,409.47 | |
| Fuel surcharge | 7,770 kg x $0.044 | $344.85 | |
| Bags, seats and fees | 170 pax x $6 | $1,020.00 | |
| Total revenue | $42,552.74 | ||
| Operating costs | |||
| Fuel | 12,501 lbs at $0.6316/lb ($4.23/gal, RKSI, hedged) | −$7,895.63 | 30% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$5,957.38 | 23% |
| Airport charges | −$3,601.00 | 14% | |
| Passenger service RKSI | 170 pax x $11 | −$1,870.00 | |
| Security RKSI | 170 pax x $6 | −$1,020.00 | |
| Landing fee RJAA | 79 t x $9 | −$711.00 | |
| Aircraft ownership · Lease | 1h49 x $1,159/h | −$2,105.52 | 8% |
| Maintenance | −$1,939.88 | 7% | |
| Airframe & engines | 1h49 x $857/h | −$1,556.88 | |
| Landing cycle | −$383.00 | ||
| Ground handling | −$1,578.60 | 6% | |
| Turnaround at RJAA | −$957.00 | ||
| Cargo handling | 7,770 kg x $0.08 | −$621.60 | |
| Navigation | −$1,232.84 | 5% | |
| En-route charges | 1,528 km, MTOW 79 t | −$998.68 | |
| Terminal charges RKSI | MTOW 79 t | −$234.16 | |
| Catering · 170 pax, $4 a meal in economy | −$976.00 | 4% | |
| Crew | −$804.78 | 3% | |
| Cabin crew | 5 x 1h49 x $44/h | −$399.67 | |
| First officer | 1h49 x $110/h | −$199.83 | |
| Allowances | 7 crew x 1h49 x $9/h | −$114.45 | |
| Pilot pay | $50.00/h × 1h 49m | −$90.83 | |
| Emissions · CORSIA offsets | 17.9 t CO2 x $1.2 | −$21.50 | <1% |
| Operating profit | $16,439.61 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 139 pax x $147.38 | Passenger revenue | $20,485.82 | |
| General Cargo: 7,770 kg x $1.21 | Cargo revenue | $9,409.47 | |
| Business: 25 pax x $324.24 | Passenger revenue | $8,106.00 | |
| First: 6 pax x $405.30 | Passenger revenue | $2,431.80 | |
| Bags, seats and fees: 170 pax x $6 | Ancillary revenue | $1,020.00 | |
| Fuel surcharge: 170 pax x $4.44 | Passenger revenue | $754.80 | |
| Fuel surcharge: 7,770 kg x $0.044 | Cargo revenue | $344.85 | |
| 12,501 lbs at $0.6316/lb ($4.23/gal, RKSI, hedged) | Fuel | $7,895.63 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $5,957.38 | |
| Lease: 1h49 x $1,159/h | Aircraft ownership | $2,105.52 | |
| Passenger service RKSI: 170 pax x $11 | Airport charges | $1,870.00 | |
| Airframe & engines: 1h49 x $857/h | Maintenance | $1,556.88 | |
| Security RKSI: 170 pax x $6 | Airport charges | $1,020.00 | |
| En-route charges: 1,528 km, MTOW 79 t | Navigation | $998.68 | |
| 170 pax, $4 a meal in economy | Catering | $976.00 | |
| Turnaround at RJAA | Ground handling | $957.00 | |
| Landing fee RJAA: 79 t x $9 | Airport charges | $711.00 | |
| Cargo handling: 7,770 kg x $0.08 | Ground handling | $621.60 | |
| Cabin crew: 5 x 1h49 x $44/h | Crew | $399.67 | |
| Landing cycle | Maintenance | $383.00 | |
| Terminal charges RKSI: MTOW 79 t | Navigation | $234.16 | |
| First officer: 1h49 x $110/h | Crew | $199.83 | |
| Allowances: 7 crew x 1h49 x $9/h | Crew | $114.45 | |
| Pilot Payment @ 50 | Pilot Pay | $90.83 | |
| CORSIA offsets: 17.9 t CO2 x $1.2 | Emissions | $21.50 |
| Position | Consignment | To | ULD | Gross |
|---|---|---|---|---|
| 6L | Fresh produce KSI-824907 | ZGSZ | AMA | 3,910 kg |
| 7L | Dangerous goods, class 9 KSI-713295 | ZHCC | AMA | 3,860 kg |