| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 11:55z | 11:55z | 11:17z | −38m |
| OFF Airborne | 12:15z | 11:23z | −51m | |
| ON Touchdown | 18:12z | 17:23z | −49m | |
| IN On blocks | 18:20z | 18:21z | 17:23z | −57m |
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 | −14m |
| Airborne | 5h 59m | 5h 58m | +1m |
| Taxi in | 1m | 8m | −7m |
| Block | 6h 07m | 6h 25m | −18m |
36003G18KT 35770M 24C Q1013 06802KT 9720M 30C Q1008 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 15,654 | 15,613 | +41 |
| At takeoff | 15,582 | 15,383 | +199 |
| At touchdown | 4,684 | 3,190 | +1,494 |
| On blocks | 4,658 | — | — |
| Burned | |||
| Taxi out | 72 | 230 | −158 |
| Trip | 10,899 | 12,193 | −1,294 |
| Climb | 1,033 | — | — |
| Cruise | 9,177 | — | — |
| Descent | 387 | — | — |
| Approach | 279 | — | — |
| Taxi in | 26 | — | — |
| Total burn | 10,997 | 12,423 | −1,426 |
| Rule triggered | Phase | Penalty |
|---|---|---|
| Landing lights on above 10,000ft | Climb | −1 |
| Total penalty | −1 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 116 pax x $296.29 | $34,369.64 | |
| Fuel surcharge | 116 pax x $20.41 | $2,367.56 | |
| Bags, seats and fees | 116 pax x $19 | $2,204.00 | |
| In-flight sales | 116 pax x $4 | $464.00 | |
| Total revenue | $39,405.20 | ||
| Operating costs | |||
| Fuel | 24,237 lbs at $0.6480/lb ($4.34/gal, LOWW, hedged) | −$15,705.58 | 38% |
| Aircraft ownership · Lease | 5h59 x $1,043/h | −$6,240.62 | 15% |
| Maintenance | −$5,510.72 | 13% | |
| Airframe & engines | 5h59 x $857/h | −$5,127.72 | |
| Landing cycle | −$383.00 | ||
| Navigation | −$4,502.27 | 11% | |
| En-route charges | 4,921 km, MTOW 79 t | −$4,144.15 | |
| Terminal charges LOWW | MTOW 79 t | −$358.12 | |
| Overheads · Distribution, sales, insurance & admin | 9% of revenue | −$3,546.47 | 9% |
| Airport charges | −$2,683.00 | 7% | |
| Passenger service LOWW | 116 pax x $11 | −$1,276.00 | |
| Landing fee OOMS | 79 t x $9 | −$711.00 | |
| Security LOWW | 116 pax x $6 | −$696.00 | |
| Crew | −$1,914.67 | 5% | |
| First officer | 5h59 x $110/h | −$658.17 | |
| Cabin crew | 3 x 5h59 x $35/h | −$628.25 | |
| Pilot pay | $60.00/h × 5h 59m | −$359.00 | |
| Allowances | 5 crew x 5h59 x $9/h | −$269.25 | |
| Ground handling · Turnaround at OOMS | −$717.75 | 2% | |
| Emissions · CORSIA offsets | 34.7 t CO2 x $1.2 | −$41.69 | <1% |
| Operating loss | -$1,457.57 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 116 pax x $296.29 | Passenger revenue | $34,369.64 | |
| Fuel surcharge: 116 pax x $20.41 | Passenger revenue | $2,367.56 | |
| Bags, seats and fees: 116 pax x $19 | Ancillary revenue | $2,204.00 | |
| In-flight sales: 116 pax x $4 | Ancillary revenue | $464.00 | |
| 24,237 lbs at $0.6480/lb ($4.34/gal, LOWW, hedged) | Fuel | $15,705.58 | |
| Lease: 5h59 x $1,043/h | Aircraft ownership | $6,240.62 | |
| Airframe & engines: 5h59 x $857/h | Maintenance | $5,127.72 | |
| En-route charges: 4,921 km, MTOW 79 t | Navigation | $4,144.15 | |
| Distribution, sales, insurance & admin: 9% of revenue | Overheads | $3,546.47 | |
| Passenger service LOWW: 116 pax x $11 | Airport charges | $1,276.00 | |
| Turnaround at OOMS | Ground handling | $717.75 | |
| Landing fee OOMS: 79 t x $9 | Airport charges | $711.00 | |
| Security LOWW: 116 pax x $6 | Airport charges | $696.00 | |
| First officer: 5h59 x $110/h | Crew | $658.17 | |
| Cabin crew: 3 x 5h59 x $35/h | Crew | $628.25 | |
| Landing cycle | Maintenance | $383.00 | |
| Pilot Payment @ 60 | Pilot Pay | $359.00 | |
| Terminal charges LOWW: MTOW 79 t | Navigation | $358.12 | |
| Allowances: 5 crew x 5h59 x $9/h | Crew | $269.25 | |
| CORSIA offsets: 34.7 t CO2 x $1.2 | Emissions | $41.69 |