| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 14:30z | 14:30z | 14:02z | −28m |
| OFF Airborne | 14:50z | 14:09z | −41m | |
| ON Touchdown | 16:17z | 15:41z | −36m | |
| IN On blocks | 16:25z | 16:29z | 15:45z | −44m |
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 | 7m | 20m | −13m |
| Airborne | 1h 32m | 1h 31m | +1m |
| Taxi in | 4m | 8m | −4m |
| Block | 1h 43m | 1h 55m | −12m |
26004KT 138600M 22C Q1013 30006KT 138600M 13C Q1019 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 9,941 | 8,465 | +1,476 |
| At takeoff | 9,817 | 8,195 | +1,622 |
| At touchdown | 5,621 | 3,654 | +1,967 |
| On blocks | 5,430 | — | — |
| Burned | |||
| Taxi out | 124 | 270 | −146 |
| Trip | 4,196 | 4,541 | −345 |
| Climb | 1,933 | — | — |
| Cruise | 1,821 | — | — |
| Descent | 147 | — | — |
| Approach | 235 | — | — |
| Taxi in | 191 | — | — |
| Total burn | 4,511 | 4,811 | −300 |
The phases add up to 4,511 kg burned; the tank readings taken off blocks and on blocks put it at 4,398, 113 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 | Approach | −10 |
| Speed exceeds 250kts below 10,000ft | Approach | −3 |
| Total penalty | −13 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 161 pax x $86.69 | $13,957.09 | |
| Fuel surcharge | 161 pax x $6.56 | $1,056.16 | |
| Bags, seats and fees | 161 pax x $28 | $4,508.00 | |
| In-flight sales | 161 pax x $6 | $966.00 | |
| Total revenue | $20,487.25 | ||
| Operating costs | |||
| Fuel | 9,697 lbs at $0.6667/lb ($4.47/gal, LROP, hedged) | −$6,464.99 | 35% |
| Airport charges | −$3,578.50 | 19% | |
| Passenger service LROP | 161 pax x $11 | −$1,771.00 | |
| Security LROP | 161 pax x $6 | −$966.00 | |
| Landing fee LKPR | 93.5 t x $9 | −$841.50 | |
| Maintenance | −$1,877.60 | 10% | |
| Airframe & engines | 1h32 x $948/h | −$1,453.60 | |
| Landing cycle | −$424.00 | ||
| Aircraft ownership · Lease | 1h32 x $1,090/h | −$1,671.33 | 9% |
| Navigation | −$1,538.57 | 8% | |
| En-route charges | 1,093 km, MTOW 93.5 t | −$1,135.61 | |
| Terminal charges LROP | MTOW 93.5 t | −$402.96 | |
| Overheads · Distribution, sales, insurance & admin | 6% of revenue | −$1,229.24 | 7% |
| Emissions · EU ETS | 13.9 t CO2 x $75 | −$1,042.44 | 6% |
| Ground handling · Turnaround at LKPR | −$635.40 | 3% | |
| Crew | −$527.47 | 3% | |
| Cabin crew | 4 x 1h32 x $30/h | −$184.00 | |
| First officer | 1h32 x $110/h | −$168.67 | |
| Pilot pay | $60.00/h × 1h 32m | −$92.00 | |
| Allowances | 6 crew x 1h32 x $9/h | −$82.80 | |
| Operating profit | $1,921.71 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 161 pax x $86.69 | Passenger revenue | $13,957.09 | |
| Bags, seats and fees: 161 pax x $28 | Ancillary revenue | $4,508.00 | |
| Fuel surcharge: 161 pax x $6.56 | Passenger revenue | $1,056.16 | |
| In-flight sales: 161 pax x $6 | Ancillary revenue | $966.00 | |
| 9,697 lbs at $0.6667/lb ($4.47/gal, LROP, hedged) | Fuel | $6,464.99 | |
| Passenger service LROP: 161 pax x $11 | Airport charges | $1,771.00 | |
| Lease: 1h32 x $1,090/h | Aircraft ownership | $1,671.33 | |
| Airframe & engines: 1h32 x $948/h | Maintenance | $1,453.60 | |
| Distribution, sales, insurance & admin: 6% of revenue | Overheads | $1,229.24 | |
| En-route charges: 1,093 km, MTOW 93.5 t | Navigation | $1,135.61 | |
| EU ETS: 13.9 t CO2 x $75 | Emissions | $1,042.44 | |
| Security LROP: 161 pax x $6 | Airport charges | $966.00 | |
| Landing fee LKPR: 93.5 t x $9 | Airport charges | $841.50 | |
| Turnaround at LKPR | Ground handling | $635.40 | |
| Landing cycle | Maintenance | $424.00 | |
| Terminal charges LROP: MTOW 93.5 t | Navigation | $402.96 | |
| Cabin crew: 4 x 1h32 x $30/h | Crew | $184.00 | |
| First officer: 1h32 x $110/h | Crew | $168.67 | |
| Pilot Payment @ 60 | Pilot Pay | $92.00 | |
| Allowances: 6 crew x 1h32 x $9/h | Crew | $82.80 |