| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 04:15z | 04:15z | 07:15z | −1259m |
| OFF Airborne | 04:35z | 07:24z | −1271m | |
| ON Touchdown | 07:52z | 11:04z | −1248m | |
| IN On blocks | 08:00z | 08:03z | 11:09z | −1254m |
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 | 9m | 20m | −11m |
| Airborne | 3h 40m | 3h 20m | +19m |
| Taxi in | 5m | 8m | −3m |
| Block | 3h 53m | 3h 45m | +8m |
29016KT 15180M 17C Q1019 17010KT 40370M 31C Q1015 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 13,061 | 13,223 | −162 |
| At takeoff | 12,929 | 12,996 | −67 |
| At touchdown | 3,340 | 3,731 | −391 |
| On blocks | 3,117 | — | — |
| Burned | |||
| Taxi out | 132 | 227 | −95 |
| Trip | 9,589 | 9,265 | +324 |
| Climb | 2,028 | — | — |
| Cruise | 6,389 | — | — |
| Descent | 181 | — | — |
| Approach | 960 | — | — |
| Taxi in | 223 | — | — |
| Total burn | 9,945 | 9,492 | +453 |
The phases add up to 9,945 kg burned; the tank readings taken off blocks and on blocks put it at 9,833, 112 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 | Climb | −8 |
| Total penalty | −8 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 181 pax x $204.18 | $36,956.58 | |
| Fuel surcharge | 181 pax x $11.81 | $2,137.61 | |
| Bags, seats and fees | 181 pax x $19 | $3,439.00 | |
| In-flight sales | 181 pax x $4 | $724.00 | |
| Total revenue | $43,257.19 | ||
| Operating costs | |||
| Fuel | 21,677 lbs at $0.6494/lb ($4.35/gal, EHAM, hedged) | −$14,077.04 | 41% |
| Overheads · Distribution, sales, insurance & admin | 9% of revenue | −$3,893.15 | 11% |
| Aircraft ownership · Lease | 3h40 x $1,043/h | −$3,824.33 | 11% |
| Airport charges | −$3,788.00 | 11% | |
| Passenger service EHAM | 181 pax x $11 | −$1,991.00 | |
| Security EHAM | 181 pax x $6 | −$1,086.00 | |
| Landing fee LTAI | 79 t x $9 | −$711.00 | |
| Maintenance | −$3,525.33 | 10% | |
| Airframe & engines | 3h40 x $857/h | −$3,142.33 | |
| Landing cycle | −$383.00 | ||
| Navigation | −$3,208.34 | 9% | |
| En-route charges | 2,984 km, MTOW 79 t | −$2,850.22 | |
| Terminal charges EHAM | MTOW 79 t | −$358.12 | |
| Crew | −$1,297.99 | 4% | |
| Cabin crew | 4 x 3h40 x $35/h | −$513.33 | |
| First officer | 3h40 x $110/h | −$403.33 | |
| Allowances | 6 crew x 3h40 x $9/h | −$198.00 | |
| Pilot pay | $50.00/h × 3h 40m | −$183.33 | |
| Ground handling · Turnaround at LTAI | −$717.75 | 2% | |
| Emissions · CORSIA offsets | 31.1 t CO2 x $1.2 | −$37.28 | <1% |
| Operating profit | $8,887.98 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 181 pax x $204.18 | Passenger revenue | $36,956.58 | |
| Bags, seats and fees: 181 pax x $19 | Ancillary revenue | $3,439.00 | |
| Fuel surcharge: 181 pax x $11.81 | Passenger revenue | $2,137.61 | |
| In-flight sales: 181 pax x $4 | Ancillary revenue | $724.00 | |
| 21,677 lbs at $0.6494/lb ($4.35/gal, EHAM, hedged) | Fuel | $14,077.04 | |
| Distribution, sales, insurance & admin: 9% of revenue | Overheads | $3,893.15 | |
| Lease: 3h40 x $1,043/h | Aircraft ownership | $3,824.33 | |
| Airframe & engines: 3h40 x $857/h | Maintenance | $3,142.33 | |
| En-route charges: 2,984 km, MTOW 79 t | Navigation | $2,850.22 | |
| Passenger service EHAM: 181 pax x $11 | Airport charges | $1,991.00 | |
| Security EHAM: 181 pax x $6 | Airport charges | $1,086.00 | |
| Turnaround at LTAI | Ground handling | $717.75 | |
| Landing fee LTAI: 79 t x $9 | Airport charges | $711.00 | |
| Cabin crew: 4 x 3h40 x $35/h | Crew | $513.33 | |
| First officer: 3h40 x $110/h | Crew | $403.33 | |
| Landing cycle | Maintenance | $383.00 | |
| Terminal charges EHAM: MTOW 79 t | Navigation | $358.12 | |
| Allowances: 6 crew x 3h40 x $9/h | Crew | $198.00 | |
| Pilot Payment @ 50 | Pilot Pay | $183.33 | |
| CORSIA offsets: 31.1 t CO2 x $1.2 | Emissions | $37.28 |
| Position | Consignment | To | ULD | Gross |
|---|---|---|---|---|
| 6L | General freight HAM-192430 | EBLG | AMA | 3,160 kg |
| 5L | Live animals HAM-685465 | EGNX | AMA | 1,660 kg |