| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 18:19z | 18:50z | 18:55z | +5m |
| OFF Airborne | 19:10z | 19:02z | −7m | |
| ON Touchdown | 19:49z | 19:46z | −2m | |
| IN On blocks | 19:26z | 19:59z | 19:53z | −6m |
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 | 8m | 20m | −12m |
| Airborne | 44m | 42m | +3m |
| Taxi in | 7m | 8m | −1m |
| Block | 59m | 1h 07m | −8m |
26008KT 15210M 15C Q1016 22004KT 20490M 14C Q1019 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 10,876 | 10,838 | +38 |
| At takeoff | 10,603 | 9,840 | +763 |
| At touchdown | 5,728 | 5,829 | −101 |
| On blocks | 5,053 | — | — |
| Burned | |||
| Taxi out | 273 | 998 | −725 |
| Trip | 4,876 | 4,011 | +865 |
| Climb | 1,794 | — | — |
| Cruise | 1,579 | — | — |
| Descent | 0 | — | — |
| Approach | 1,433 | — | — |
| Taxi in | 675 | — | — |
| Total burn | 5,823 | 5,009 | +814 |
The phases add up to 5,823 kg burned; the tank readings taken off blocks and on blocks put it at 5,418, 406 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 |
|---|---|---|
| Speed exceeds 250kts below 10,000ft | Approach | −3 |
| Total penalty | −3 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| General Cargo | 35,520 kg x $0.81 | $28,913.28 | |
| Fuel surcharge | 35,520 kg x $0.037 | $1,316.69 | |
| Total revenue | $30,229.97 | ||
| Operating costs | |||
| Fuel | 11,944 lbs at $0.6688/lb ($4.48/gal, EDDP, hedged) | −$7,988.15 | 32% |
| Ground handling | −$4,677.60 | 19% | |
| Cargo handling | 35,520 kg x $0.08 | −$2,841.60 | |
| Turnaround at EDDF | −$1,836.00 | ||
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$4,232.20 | 17% |
| Maintenance | −$1,947.07 | 8% | |
| Airframe & engines | 0h44 x $1,676/h | −$1,229.07 | |
| Landing cycle | −$718.00 | ||
| Aircraft ownership · Lease | 0h44 x $2,395/h | −$1,756.33 | 7% |
| Airport charges · Landing fee EDDF | 171.7 t x $9 | −$1,545.30 | 6% |
| Emissions · EU ETS | 17.1 t CO2 x $75 | −$1,284.00 | 5% |
| Navigation | −$1,260.89 | 5% | |
| En-route charges | 457 km, MTOW 171.7 t | −$644.25 | |
| Terminal charges EDDP | MTOW 171.7 t | −$616.64 | |
| Crew | −$159.87 | <1% | |
| First officer | 0h44 x $150/h | −$110.00 | |
| Pilot pay | $50.00/h × 0h 44m | −$36.67 | |
| Allowances | 2 crew x 0h44 x $9/h | −$13.20 | |
| Operating profit | $5,378.56 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| General Cargo: 35,520 kg x $0.81 | Cargo revenue | $28,913.28 | |
| Fuel surcharge: 35,520 kg x $0.037 | Cargo revenue | $1,316.69 | |
| 11,944 lbs at $0.6688/lb ($4.48/gal, EDDP, hedged) | Fuel | $7,988.15 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $4,232.20 | |
| Cargo handling: 35,520 kg x $0.08 | Ground handling | $2,841.60 | |
| Turnaround at EDDF | Ground handling | $1,836.00 | |
| Lease: 0h44 x $2,395/h | Aircraft ownership | $1,756.33 | |
| Landing fee EDDF: 171.7 t x $9 | Airport charges | $1,545.30 | |
| EU ETS: 17.1 t CO2 x $75 | Emissions | $1,284.00 | |
| Airframe & engines: 0h44 x $1,676/h | Maintenance | $1,229.07 | |
| Landing cycle | Maintenance | $718.00 | |
| En-route charges: 457 km, MTOW 171.7 t | Navigation | $644.25 | |
| Terminal charges EDDP: MTOW 171.7 t | Navigation | $616.64 | |
| First officer: 0h44 x $150/h | Crew | $110.00 | |
| Pilot Payment @ 50 | Pilot Pay | $36.67 | |
| Allowances: 2 crew x 0h44 x $9/h | Crew | $13.20 |
| Position | Consignment | To | ULD | Gross |
|---|---|---|---|---|
| 11L | Automotive parts DDP-886446 | EGSS | AMA | 3,510 kg |
| 12L | Automotive parts DDP-706674 | LFML | AMA | 3,360 kg |
| 10L | Fresh produce DDP-679776 | LFML | AMA | 3,210 kg |
| 9L | Consumer electronics DDP-175714 | EGSS | AMA | 3,210 kg |
| 13L | Seafood DDP-760258 | LFLL | AMA | 2,960 kg |
| 14L | Machinery DDP-740643 | LFBO | AMA | 2,860 kg |
| 8L | Seafood DDP-636427 | EGGW | AMA | 2,460 kg |
| 7L | Automotive parts DDP-986259 | EDDC | AMA | 2,460 kg |
| 15L | E-commerce parcels DDP-792140 | LFBO | AMA | 2,360 kg |
| 6L | Mail DDP-843352 | LFRS | AMA | 2,360 kg |
| 16L | Seafood DDP-533852 | EGPH | AMA | 2,310 kg |
| 5L | General freight DDP-326162 | EGSS | AMA | 2,260 kg |
| 17L | Fresh produce DDP-281156 | EGSS | AMA | 2,210 kg |
| 18L | Aircraft parts (AOG) DDP-974894 | LFLX | PGA | 2,160 kg |
| 4L | E-commerce parcels DDP-937815 | LFML | AMA | 2,160 kg |
| 19L | Seafood DDP-190410 | EDDF | AMA | 2,110 kg |
| 3L | Consumer electronics DDP-555459 | EGGW | AMA | 2,010 kg |
| 2L | E-commerce parcels DDP-927949 | EHAM | AMA | 1,960 kg |
| 20L | Consumer electronics DDP-280915 | EGGW | AMA | 1,960 kg |