| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 23:30z | 23:30z | 08:11z | +522m |
| OFF Airborne | 23:50z | 08:18z | +508m | |
| ON Touchdown | 02:12z | 14:11z | +720m | |
| IN On blocks | 02:20z | 02:25z | 14:12z | +707m |
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 | 6m | 20m | −14m |
| Airborne | 5h 54m | 2h 27m | +206m |
| Taxi in | 1m | 8m | −7m |
| Block | 6h 00m | 2h 50m | +190m |
09004KT 60370M 30C Q1013 05010KT 20690M 32C Q1004 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 9,393 | 9,117 | +276 |
| At takeoff | 9,136 | 8,887 | +249 |
| At touchdown | 4,225 | 3,578 | +647 |
| On blocks | 4,204 | — | — |
| Burned | |||
| Taxi out | 257 | 230 | +27 |
| Trip | 4,911 | 5,309 | −398 |
| Climb | 847 | — | — |
| Cruise | 3,611 | — | — |
| Descent | 161 | — | — |
| Approach | 259 | — | — |
| Taxi in | 21 | — | — |
| Total burn | 5,189 | 5,539 | −350 |
| Rule triggered | Phase | Penalty |
|---|---|---|
| Landing lights on above 10,000ft | Climb | −1 |
| Total penalty | −1 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 110 pax x $146.18 | $16,079.80 | |
| Fuel surcharge | 110 pax x $12.32 | $1,355.20 | |
| Bags, seats and fees | 110 pax x $19 | $2,090.00 | |
| In-flight sales | 110 pax x $4 | $440.00 | |
| Total revenue | $19,965.00 | ||
| Operating costs | |||
| Fuel | 11,416 lbs at $0.6830/lb ($4.58/gal, OPPS, hedged) | −$7,797.13 | 37% |
| Aircraft ownership · Lease | 2h53 x $1,043/h | −$3,007.32 | 14% |
| Maintenance | −$2,854.02 | 13% | |
| Airframe & engines | 2h53 x $857/h | −$2,471.02 | |
| Landing cycle | −$383.00 | ||
| Airport charges | −$2,581.00 | 12% | |
| Passenger service OPPS | 110 pax x $11 | −$1,210.00 | |
| Landing fee OOMS | 79 t x $9 | −$711.00 | |
| Security OPPS | 110 pax x $6 | −$660.00 | |
| Overheads · Distribution, sales, insurance & admin | 9% of revenue | −$1,796.85 | 8% |
| Navigation | −$1,513.24 | 7% | |
| En-route charges | 1,850 km, MTOW 79 t | −$1,279.08 | |
| Terminal charges OPPS | MTOW 79 t | −$234.16 | |
| Crew | −$922.67 | 4% | |
| First officer | 2h53 x $110/h | −$317.17 | |
| Cabin crew | 3 x 2h53 x $35/h | −$302.75 | |
| Pilot pay | $60.00/h × 2h 53m | −$173.00 | |
| Allowances | 5 crew x 2h53 x $9/h | −$129.75 | |
| Ground handling · Turnaround at OOMS | −$717.75 | 3% | |
| Emissions · CORSIA offsets | 16.4 t CO2 x $1.2 | −$19.64 | <1% |
| Operating loss | -$1,244.62 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 110 pax x $146.18 | Passenger revenue | $16,079.80 | |
| Bags, seats and fees: 110 pax x $19 | Ancillary revenue | $2,090.00 | |
| Fuel surcharge: 110 pax x $12.32 | Passenger revenue | $1,355.20 | |
| In-flight sales: 110 pax x $4 | Ancillary revenue | $440.00 | |
| 11,416 lbs at $0.6830/lb ($4.58/gal, OPPS, hedged) | Fuel | $7,797.13 | |
| Lease: 2h53 x $1,043/h | Aircraft ownership | $3,007.32 | |
| Airframe & engines: 2h53 x $857/h | Maintenance | $2,471.02 | |
| Distribution, sales, insurance & admin: 9% of revenue | Overheads | $1,796.85 | |
| En-route charges: 1,850 km, MTOW 79 t | Navigation | $1,279.08 | |
| Passenger service OPPS: 110 pax x $11 | Airport charges | $1,210.00 | |
| Turnaround at OOMS | Ground handling | $717.75 | |
| Landing fee OOMS: 79 t x $9 | Airport charges | $711.00 | |
| Security OPPS: 110 pax x $6 | Airport charges | $660.00 | |
| Landing cycle | Maintenance | $383.00 | |
| First officer: 2h53 x $110/h | Crew | $317.17 | |
| Cabin crew: 3 x 2h53 x $35/h | Crew | $302.75 | |
| Terminal charges OPPS: MTOW 79 t | Navigation | $234.16 | |
| Pilot Payment @ 60 | Pilot Pay | $173.00 | |
| Allowances: 5 crew x 2h53 x $9/h | Crew | $129.75 | |
| CORSIA offsets: 16.4 t CO2 x $1.2 | Emissions | $19.64 |