| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 02:30z | 21:15z | 20:56z | −1458m |
| OFF Airborne | 21:35z | 21:14z | −20m | |
| ON Touchdown | 23:27z | 23:03z | −24m | |
| IN On blocks | 04:50z | 23:35z | 23:07z | −1467m |
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 | 18m | 20m | −2m |
| Airborne | 1h 48m | 1h 50m | −2m |
| Taxi in | 5m | 8m | −3m |
| Block | 2h 11m | 2h 20m | −9m |
04802KT 23124M 19C Q1013 04203KT 22298M 25C Q1005 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | — | 23,444 | — |
| At takeoff | — | 22,809 | — |
| At touchdown | 13,726 | 9,133 | +4,593 |
| On blocks | 13,124 | — | — |
| Burned | |||
| Taxi out | — | 635 | — |
| Trip | — | 13,676 | — |
| Taxi in | 602 | — | — |
| Total burn | 602 | 14,311 | −13,709 |
No rules were triggered on this flight.
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| General Cargo | 37,840 kg x $1.20 | $45,256.64 | |
| Fuel surcharge | 37,840 kg x $0.048 | $1,809.66 | |
| Economy | 275 pax x $145.01 | $39,877.75 | |
| Business | 49 pax x $319.02 | $15,631.98 | |
| First | 12 pax x $398.78 | $4,785.36 | |
| Fuel surcharge | 336 pax x $4.78 | $1,606.08 | |
| Bags, seats and fees | 336 pax x $6 | $2,016.00 | |
| Total revenue | $110,983.47 | ||
| Operating costs | |||
| Fuel | 38,851 lbs estimated (not recorded) at $0.6316/lb ($4.23/gal, RKSI, hedged) | −$24,538.08 | 34% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$15,537.69 | 21% |
| Airport charges | −$8,875.50 | 12% | |
| Passenger service RKSI | 336 pax x $11 | −$3,696.00 | |
| Landing fee RJTT | 351.5 t x $9 | −$3,163.50 | |
| Security RKSI | 336 pax x $6 | −$2,016.00 | |
| Aircraft ownership · Lease | 1h48 x $3,681/h | −$6,625.80 | 9% |
| Ground handling | −$5,849.20 | 8% | |
| Cargo handling | 37,840 kg x $0.08 | −$3,027.20 | |
| Turnaround at RJTT | −$2,822.00 | ||
| Maintenance | −$5,740.80 | 8% | |
| Airframe & engines | 1h48 x $2,576/h | −$4,636.80 | |
| Landing cycle | −$1,104.00 | ||
| Navigation | −$2,716.15 | 4% | |
| En-route charges | 1,487 km, MTOW 351.5 t | −$2,050.39 | |
| Terminal charges RKSI | MTOW 351.5 t | −$665.76 | |
| Catering · 336 pax, $4 a meal in economy | −$1,928.00 | 3% | |
| Crew | −$1,105.20 | 2% | |
| Cabin crew | 7 x 1h48 x $44/h | −$554.40 | |
| First officer | 1h48 x $150/h | −$270.00 | |
| Allowances | 9 crew x 1h48 x $9/h | −$145.80 | |
| Pilot pay | $75.00/h × 1h 48m | −$135.00 | |
| Emissions · CORSIA offsets | 55.7 t CO2 x $1.2 | −$66.82 | <1% |
| Operating profit | $38,000.23 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| General Cargo: 37,840 kg x $1.20 | Cargo revenue | $45,256.64 | |
| Economy: 275 pax x $145.01 | Passenger revenue | $39,877.75 | |
| Business: 49 pax x $319.02 | Passenger revenue | $15,631.98 | |
| First: 12 pax x $398.78 | Passenger revenue | $4,785.36 | |
| Bags, seats and fees: 336 pax x $6 | Ancillary revenue | $2,016.00 | |
| Fuel surcharge: 37,840 kg x $0.048 | Cargo revenue | $1,809.66 | |
| Fuel surcharge: 336 pax x $4.78 | Passenger revenue | $1,606.08 | |
| 38,851 lbs estimated (not recorded) at $0.6316/lb ($4.23/gal, RKSI, hedged) | Fuel | $24,538.08 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $15,537.69 | |
| Lease: 1h48 x $3,681/h | Aircraft ownership | $6,625.80 | |
| Airframe & engines: 1h48 x $2,576/h | Maintenance | $4,636.80 | |
| Passenger service RKSI: 336 pax x $11 | Airport charges | $3,696.00 | |
| Landing fee RJTT: 351.5 t x $9 | Airport charges | $3,163.50 | |
| Cargo handling: 37,840 kg x $0.08 | Ground handling | $3,027.20 | |
| Turnaround at RJTT | Ground handling | $2,822.00 | |
| En-route charges: 1,487 km, MTOW 351.5 t | Navigation | $2,050.39 | |
| Security RKSI: 336 pax x $6 | Airport charges | $2,016.00 | |
| 336 pax, $4 a meal in economy | Catering | $1,928.00 | |
| Landing cycle | Maintenance | $1,104.00 | |
| Terminal charges RKSI: MTOW 351.5 t | Navigation | $665.76 | |
| Cabin crew: 7 x 1h48 x $44/h | Crew | $554.40 | |
| First officer: 1h48 x $150/h | Crew | $270.00 | |
| Allowances: 9 crew x 1h48 x $9/h | Crew | $145.80 | |
| Pilot Payment @ 75 | Pilot Pay | $135.00 | |
| CORSIA offsets: 55.7 t CO2 x $1.2 | Emissions | $66.82 |