| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 03:00z | 03:00z | 18:52z | −488m |
| OFF Airborne | 03:20z | 19:02z | −497m | |
| ON Touchdown | 04:32z | 20:18z | −493m | |
| IN On blocks | 04:40z | 04:41z | 20:19z | −503m |
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 | 10m | 20m | −10m |
| Airborne | 1h 16m | 1h 14m | +2m |
| Taxi in | 1m | 8m | −7m |
| Block | 1h 27m | 1h 40m | −13m |
00003KT 10280M 30C Q1013 19006KT 7060M 28C Q1012 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 6,232 | 6,259 | −27 |
| At takeoff | — | 6,029 | — |
| At touchdown | 3,902 | 3,363 | +539 |
| On blocks | 6,211 | — | — |
| Burned | |||
| Taxi out | — | 230 | — |
| Trip | — | 2,666 | — |
| Climb | 934 | — | — |
| Cruise | 850 | — | — |
| Descent | 311 | — | — |
| Approach | 269 | — | — |
| Taxi in | 21 | — | — |
| Total burn | 21 | 2,896 | −2,875 |
The phases add up to 21 kg burned; the tank readings taken off blocks and on blocks put it at 2,349, 2,328 more. 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 on above 10,000ft | Climb | −1 |
| Total penalty | −1 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 134 pax x $97.42 | $13,054.28 | |
| Fuel surcharge | 134 pax x $3.50 | $469.00 | |
| Bags, seats and fees | 134 pax x $19 | $2,546.00 | |
| In-flight sales | 134 pax x $4 | $536.00 | |
| Total revenue | $16,605.28 | ||
| Operating costs | |||
| Fuel | 5,178 lbs at $0.6360/lb ($4.26/gal, OOMS, hedged) | −$3,293.21 | 26% |
| Airport charges | −$2,989.00 | 24% | |
| Passenger service OOMS | 134 pax x $11 | −$1,474.00 | |
| Security OOMS | 134 pax x $6 | −$804.00 | |
| Landing fee OOSA | 79 t x $9 | −$711.00 | |
| Overheads · Distribution, sales, insurance & admin | 9% of revenue | −$1,494.48 | 12% |
| Maintenance | −$1,468.53 | 12% | |
| Airframe & engines | 1h16 x $857/h | −$1,085.53 | |
| Landing cycle | −$383.00 | ||
| Aircraft ownership · Lease | 1h16 x $1,043/h | −$1,321.13 | 10% |
| Navigation | −$897.38 | 7% | |
| En-route charges | 891 km, MTOW 79 t | −$649.45 | |
| Terminal charges OOMS | MTOW 79 t | −$247.93 | |
| Ground handling · Turnaround at OOSA | −$717.75 | 6% | |
| Crew | −$461.06 | 4% | |
| Cabin crew | 4 x 1h16 x $35/h | −$177.33 | |
| First officer | 1h16 x $110/h | −$139.33 | |
| Pilot pay | $60.00/h × 1h 16m | −$76.00 | |
| Allowances | 6 crew x 1h16 x $9/h | −$68.40 | |
| Operating profit | $3,962.74 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 134 pax x $97.42 | Passenger revenue | $13,054.28 | |
| Bags, seats and fees: 134 pax x $19 | Ancillary revenue | $2,546.00 | |
| In-flight sales: 134 pax x $4 | Ancillary revenue | $536.00 | |
| Fuel surcharge: 134 pax x $3.50 | Passenger revenue | $469.00 | |
| 5,178 lbs at $0.6360/lb ($4.26/gal, OOMS, hedged) | Fuel | $3,293.21 | |
| Distribution, sales, insurance & admin: 9% of revenue | Overheads | $1,494.48 | |
| Passenger service OOMS: 134 pax x $11 | Airport charges | $1,474.00 | |
| Lease: 1h16 x $1,043/h | Aircraft ownership | $1,321.13 | |
| Airframe & engines: 1h16 x $857/h | Maintenance | $1,085.53 | |
| Security OOMS: 134 pax x $6 | Airport charges | $804.00 | |
| Turnaround at OOSA | Ground handling | $717.75 | |
| Landing fee OOSA: 79 t x $9 | Airport charges | $711.00 | |
| En-route charges: 891 km, MTOW 79 t | Navigation | $649.45 | |
| Landing cycle | Maintenance | $383.00 | |
| Terminal charges OOMS: MTOW 79 t | Navigation | $247.93 | |
| Cabin crew: 4 x 1h16 x $35/h | Crew | $177.33 | |
| First officer: 1h16 x $110/h | Crew | $139.33 | |
| Pilot Payment @ 60 | Pilot Pay | $76.00 | |
| Allowances: 6 crew x 1h16 x $9/h | Crew | $68.40 |