| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 10:53z | 11:35z | 11:40z | +5m |
| OFF Airborne | 11:55z | 11:49z | −6m | |
| ON Touchdown | 13:20z | 13:28z | +9m | |
| IN On blocks | 12:46z | 13:28z | 13:35z | +7m |
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 | 1h 40m | 1h 46m | −7m |
| Taxi in | 6m | 8m | −2m |
| Block | 1h 55m | 1h 53m | +2m |
27703KT 34527M 14C Q1013 26703KT 50960M 29C Q1015 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | — | 8,310 | — |
| At takeoff | — | 8,083 | — |
| At touchdown | 4,710 | 3,171 | +1,539 |
| On blocks | 4,421 | — | — |
| Burned | |||
| Taxi out | — | 227 | — |
| Trip | — | 4,912 | — |
| Taxi in | 289 | — | — |
| Total burn | 289 | 5,139 | −4,850 |
No rules were triggered on this flight.
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 138 pax x $122.96 | $16,968.48 | |
| Fuel surcharge | 138 pax x $9.23 | $1,273.74 | |
| Bags, seats and fees | 138 pax x $12 | $1,656.00 | |
| In-flight sales | 138 pax x $5 | $690.00 | |
| Total revenue | $20,588.22 | ||
| Operating costs | |||
| Fuel | 11,703 lbs estimated (not recorded) at $0.6664/lb ($4.47/gal, EPKT, hedged) | −$7,799.10 | 38% |
| Airport charges | −$3,057.00 | 15% | |
| Passenger service EPKT | 138 pax x $11 | −$1,518.00 | |
| Security EPKT | 138 pax x $6 | −$828.00 | |
| Landing fee LGTS | 79 t x $9 | −$711.00 | |
| Aircraft ownership · Lease | 1h40 x $1,101/h | −$1,835.00 | 9% |
| Maintenance | −$1,811.33 | 9% | |
| Airframe & engines | 1h40 x $857/h | −$1,428.33 | |
| Landing cycle | −$383.00 | ||
| Overheads · Distribution, sales, insurance & admin | 8% of revenue | −$1,647.06 | 8% |
| Navigation | −$1,619.58 | 8% | |
| En-route charges | 1,320 km, MTOW 79 t | −$1,261.46 | |
| Terminal charges EPKT | MTOW 79 t | −$358.12 | |
| Emissions · EU ETS | 16.8 t CO2 x $75 | −$1,258.12 | 6% |
| Ground handling · Turnaround at LGTS | −$765.60 | 4% | |
| Crew | −$596.66 | 3% | |
| Cabin crew | 4 x 1h40 x $36/h | −$240.00 | |
| First officer | 1h40 x $110/h | −$183.33 | |
| Allowances | 6 crew x 1h40 x $9/h | −$90.00 | |
| Pilot pay | $50.00/h × 1h 40m | −$83.33 | |
| Operating profit | $198.77 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 138 pax x $122.96 | Passenger revenue | $16,968.48 | |
| Bags, seats and fees: 138 pax x $12 | Ancillary revenue | $1,656.00 | |
| Fuel surcharge: 138 pax x $9.23 | Passenger revenue | $1,273.74 | |
| In-flight sales: 138 pax x $5 | Ancillary revenue | $690.00 | |
| 11,703 lbs estimated (not recorded) at $0.6664/lb ($4.47/gal, EPKT, hedged) | Fuel | $7,799.10 | |
| Lease: 1h40 x $1,101/h | Aircraft ownership | $1,835.00 | |
| Distribution, sales, insurance & admin: 8% of revenue | Overheads | $1,647.06 | |
| Passenger service EPKT: 138 pax x $11 | Airport charges | $1,518.00 | |
| Airframe & engines: 1h40 x $857/h | Maintenance | $1,428.33 | |
| En-route charges: 1,320 km, MTOW 79 t | Navigation | $1,261.46 | |
| EU ETS: 16.8 t CO2 x $75 | Emissions | $1,258.12 | |
| Security EPKT: 138 pax x $6 | Airport charges | $828.00 | |
| Turnaround at LGTS | Ground handling | $765.60 | |
| Landing fee LGTS: 79 t x $9 | Airport charges | $711.00 | |
| Landing cycle | Maintenance | $383.00 | |
| Terminal charges EPKT: MTOW 79 t | Navigation | $358.12 | |
| Cabin crew: 4 x 1h40 x $36/h | Crew | $240.00 | |
| First officer: 1h40 x $110/h | Crew | $183.33 | |
| Allowances: 6 crew x 1h40 x $9/h | Crew | $90.00 | |
| Pilot Payment @ 50 | Pilot Pay | $83.33 |