| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 01:55z | 01:55z | 00:39z | −75m |
| OFF Airborne | 02:15z | 00:52z | −82m | |
| ON Touchdown | 03:57z | 02:00z | −117m | |
| IN On blocks | 04:05z | 03:35z | 02:10z | −85m |
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 | 13m | 20m | −7m |
| Airborne | 1h 07m | 1h 12m | −5m |
| Taxi in | 10m | 8m | +2m |
| Block | 1h 31m | 2h 10m | −39m |
24507KT 20196M 30C Q1003 20804KT 11349M 29C Q1004 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 1 | 17,964 | −17,963 |
| At takeoff | — | 17,329 | — |
| At touchdown | 9,455 | 8,289 | +1,166 |
| On blocks | -1,298 | — | — |
| Burned | |||
| Taxi out | — | 635 | — |
| Trip | — | 9,040 | — |
| Taxi in | 1,299 | — | — |
| Total burn | 1,299 | 9,675 | −8,376 |
No rules were triggered on this flight.
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 251 pax x $104.78 | $26,299.78 | |
| Business | 80 pax x $230.52 | $18,441.60 | |
| First | 8 pax x $288.15 | $2,305.20 | |
| Fuel surcharge | 339 pax x $2.40 | $813.60 | |
| General Cargo | 12,600 kg x $0.93 | $11,692.80 | |
| Fuel surcharge | 12,600 kg x $0.024 | $302.77 | |
| Bags, seats and fees | 339 pax x $6 | $2,034.00 | |
| Total revenue | $61,889.75 | ||
| Operating costs | |||
| Fuel | 23,995 lbs estimated (not recorded) at $0.5627/lb ($3.77/gal, RCTP, hedged) | −$13,501.80 | 28% |
| Airport charges | −$8,926.50 | 19% | |
| Passenger service RCTP | 339 pax x $11 | −$3,729.00 | |
| Landing fee VHHH | 351.5 t x $9 | −$3,163.50 | |
| Security RCTP | 339 pax x $6 | −$2,034.00 | |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$8,664.57 | 18% |
| Aircraft ownership · Lease | 1h07 x $3,681/h | −$4,110.45 | 9% |
| Maintenance | −$3,980.53 | 8% | |
| Airframe & engines | 1h07 x $2,576/h | −$2,876.53 | |
| Landing cycle | −$1,104.00 | ||
| Ground handling | −$3,830.00 | 8% | |
| Turnaround at VHHH | −$2,822.00 | ||
| Cargo handling | 12,600 kg x $0.08 | −$1,008.00 | |
| Catering · 339 pax, $4 a meal in economy | −$2,124.00 | 4% | |
| Navigation | −$1,873.53 | 4% | |
| En-route charges | 876 km, MTOW 351.5 t | −$1,207.77 | |
| Terminal charges RCTP | MTOW 351.5 t | −$665.76 | |
| Crew | −$728.07 | 2% | |
| Cabin crew | 8 x 1h07 x $44/h | −$393.07 | |
| First officer | 1h07 x $150/h | −$167.50 | |
| Allowances | 10 crew x 1h07 x $9/h | −$100.50 | |
| Pilot pay | $60.00/h × 1h 7m | −$67.00 | |
| Emissions · CORSIA offsets | 34.4 t CO2 x $1.2 | −$41.27 | <1% |
| Operating profit | $14,109.03 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 251 pax x $104.78 | Passenger revenue | $26,299.78 | |
| Business: 80 pax x $230.52 | Passenger revenue | $18,441.60 | |
| General Cargo: 12,600 kg x $0.93 | Cargo revenue | $11,692.80 | |
| First: 8 pax x $288.15 | Passenger revenue | $2,305.20 | |
| Bags, seats and fees: 339 pax x $6 | Ancillary revenue | $2,034.00 | |
| Fuel surcharge: 339 pax x $2.40 | Passenger revenue | $813.60 | |
| Fuel surcharge: 12,600 kg x $0.024 | Cargo revenue | $302.77 | |
| 23,995 lbs estimated (not recorded) at $0.5627/lb ($3.77/gal, RCTP, hedged) | Fuel | $13,501.80 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $8,664.57 | |
| Lease: 1h07 x $3,681/h | Aircraft ownership | $4,110.45 | |
| Passenger service RCTP: 339 pax x $11 | Airport charges | $3,729.00 | |
| Landing fee VHHH: 351.5 t x $9 | Airport charges | $3,163.50 | |
| Airframe & engines: 1h07 x $2,576/h | Maintenance | $2,876.53 | |
| Turnaround at VHHH | Ground handling | $2,822.00 | |
| 339 pax, $4 a meal in economy | Catering | $2,124.00 | |
| Security RCTP: 339 pax x $6 | Airport charges | $2,034.00 | |
| En-route charges: 876 km, MTOW 351.5 t | Navigation | $1,207.77 | |
| Landing cycle | Maintenance | $1,104.00 | |
| Cargo handling: 12,600 kg x $0.08 | Ground handling | $1,008.00 | |
| Terminal charges RCTP: MTOW 351.5 t | Navigation | $665.76 | |
| Cabin crew: 8 x 1h07 x $44/h | Crew | $393.07 | |
| First officer: 1h07 x $150/h | Crew | $167.50 | |
| Allowances: 10 crew x 1h07 x $9/h | Crew | $100.50 | |
| Pilot Payment @ 60 | Pilot Pay | $67.00 | |
| CORSIA offsets: 34.4 t CO2 x $1.2 | Emissions | $41.27 |