| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 03:40z | 03:40z | 15:51z | −708m |
| OFF Airborne | 04:00z | 15:56z | −724m | |
| ON Touchdown | 06:37z | 18:38z | −719m | |
| IN On blocks | 06:45z | 06:48z | 18:41z | −727m |
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 | 4m | 20m | −16m |
| Airborne | 2h 42m | 2h 40m | +2m |
| Taxi in | 3m | 8m | −5m |
| Block | 2h 50m | 3h 05m | −15m |
25010KT 6740M 15C Q1013 02005KT 11380M 25C Q1013 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 8,620 | 8,693 | −73 |
| At takeoff | 8,573 | 8,463 | +110 |
| At touchdown | 4,008 | 3,066 | +942 |
| On blocks | 3,907 | — | — |
| Burned | |||
| Taxi out | 47 | 230 | −183 |
| Trip | 4,565 | 5,397 | −832 |
| Climb | 1,136 | — | — |
| Cruise | 2,831 | — | — |
| Descent | 124 | — | — |
| Approach | 445 | — | — |
| Taxi in | 101 | — | — |
| Total burn | 4,713 | 5,627 | −914 |
The phases add up to 4,713 kg burned; the tank readings taken off blocks and on blocks put it at 4,649, 64 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 |
|---|---|---|
| Navigation lights off with engines running | Preflight | −1 |
| Landing lights on above 10,000ft | Climb | −1 |
| Landing lights off below 10,000ft | Approach | −14 |
| Hard landing (worse than -600 fpm) | Landing | −5 |
| Total penalty | −21 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 131 pax x $124.58 | $16,319.98 | |
| Fuel surcharge | 131 pax x $7.55 | $989.05 | |
| Bags, seats and fees | 131 pax x $28 | $3,668.00 | |
| In-flight sales | 131 pax x $6 | $786.00 | |
| Total revenue | $21,763.03 | ||
| Operating costs | |||
| Maintenance | −$12,773.90 | 41% | |
| Hard landing inspection (-605 fpm) | −$10,077.00 | ||
| Airframe & engines | 2h42 x $857/h | −$2,313.90 | |
| Landing cycle | −$383.00 | ||
| Fuel | 10,249 lbs at $0.6458/lb ($4.33/gal, EPWA, hedged) | −$6,618.80 | 21% |
| Airport charges | −$2,938.00 | 9% | |
| Passenger service EPWA | 131 pax x $11 | −$1,441.00 | |
| Security EPWA | 131 pax x $6 | −$786.00 | |
| Landing fee LEBL | 79 t x $9 | −$711.00 | |
| Aircraft ownership · Lease | 2h42 x $985/h | −$2,659.50 | 9% |
| Navigation | −$2,279.50 | 7% | |
| En-route charges | 2,011 km, MTOW 79 t | −$1,921.38 | |
| Terminal charges EPWA | MTOW 79 t | −$358.12 | |
| Overheads · Distribution, sales, insurance & admin | 6% of revenue | −$1,305.78 | 4% |
| Emissions · EU ETS | 14.7 t CO2 x $75 | −$1,101.78 | 4% |
| Crew | −$796.50 | 3% | |
| First officer | 2h42 x $110/h | −$297.00 | |
| Cabin crew | 3 x 2h42 x $30/h | −$243.00 | |
| Pilot pay | $50.00/h × 2h 42m | −$135.00 | |
| Allowances | 5 crew x 2h42 x $9/h | −$121.50 | |
| Ground handling · Turnaround at LEBL | −$574.20 | 2% | |
| Operating loss | -$9,284.93 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 131 pax x $124.58 | Passenger revenue | $16,319.98 | |
| Bags, seats and fees: 131 pax x $28 | Ancillary revenue | $3,668.00 | |
| Fuel surcharge: 131 pax x $7.55 | Passenger revenue | $989.05 | |
| In-flight sales: 131 pax x $6 | Ancillary revenue | $786.00 | |
| Hard landing inspection (-605 fpm) | Maintenance | $10,077.00 | |
| 10,249 lbs at $0.6458/lb ($4.33/gal, EPWA, hedged) | Fuel | $6,618.80 | |
| Lease: 2h42 x $985/h | Aircraft ownership | $2,659.50 | |
| Airframe & engines: 2h42 x $857/h | Maintenance | $2,313.90 | |
| En-route charges: 2,011 km, MTOW 79 t | Navigation | $1,921.38 | |
| Passenger service EPWA: 131 pax x $11 | Airport charges | $1,441.00 | |
| Distribution, sales, insurance & admin: 6% of revenue | Overheads | $1,305.78 | |
| EU ETS: 14.7 t CO2 x $75 | Emissions | $1,101.78 | |
| Security EPWA: 131 pax x $6 | Airport charges | $786.00 | |
| Landing fee LEBL: 79 t x $9 | Airport charges | $711.00 | |
| Turnaround at LEBL | Ground handling | $574.20 | |
| Landing cycle | Maintenance | $383.00 | |
| Terminal charges EPWA: MTOW 79 t | Navigation | $358.12 | |
| First officer: 2h42 x $110/h | Crew | $297.00 | |
| Cabin crew: 3 x 2h42 x $30/h | Crew | $243.00 | |
| Pilot Payment @ 50 | Pilot Pay | $135.00 | |
| Allowances: 5 crew x 2h42 x $9/h | Crew | $121.50 |