| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 12:10z | 12:10z | 11:37z | −32m |
| OFF Airborne | 12:30z | 11:43z | −46m | |
| ON Touchdown | 14:12z | 13:35z | −37m | |
| IN On blocks | 14:20z | 14:50z | 13:35z | −75m |
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 | 1h 51m | 2h 12m | −21m |
| Taxi in | 0m | 8m | −8m |
| Block | 1h 58m | 2h 10m | −12m |
27005KT 138600M 23C Q1010 19906G25KT 138600M 17C Q1016 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 9,366 | 7,665 | +1,701 |
| At takeoff | 9,296 | 7,211 | +2,085 |
| At touchdown | 5,724 | 2,392 | +3,332 |
| On blocks | 5,718 | — | — |
| Burned | |||
| Taxi out | 70 | 454 | −384 |
| Trip | 3,572 | 4,819 | −1,247 |
| Climb | 657 | — | — |
| Cruise | 2,590 | — | — |
| Descent | 192 | — | — |
| Approach | 112 | — | — |
| Taxi in | 6 | — | — |
| Total burn | 3,648 | 5,273 | −1,625 |
| Rule triggered | Phase | Penalty |
|---|---|---|
| Strobe lights off while airborne | Takeoff | −110 |
| Landing lights off below 10,000ft | Climb | −14 |
| Excessive G-force (> 2.0G) | Approach | −3 |
| Excessive bank angle (> 40°) | Approach | −5 |
| Total penalty | −132 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| General Cargo | 10,800 kg x $1.15 | $12,366.00 | |
| Fuel surcharge | 10,800 kg x $0.083 | $893.74 | |
| Total revenue | $13,259.74 | ||
| Operating costs | |||
| Fuel | 8,042 lbs at $0.6703/lb ($4.49/gal, LBSF, hedged) | −$5,390.55 | 34% |
| Aircraft ownership · Lease | 1h51 x $1,059/h | −$1,959.15 | 12% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$1,856.36 | 12% |
| Maintenance | −$1,798.55 | 11% | |
| Airframe & engines | 1h51 x $783/h | −$1,448.55 | |
| Landing cycle | −$350.00 | ||
| Ground handling | −$1,739.00 | 11% | |
| Turnaround at EDDP | −$875.00 | ||
| Cargo handling | 10,800 kg x $0.08 | −$864.00 | |
| Navigation | −$1,504.27 | 9% | |
| En-route charges | 1,333 km, MTOW 68 t | −$1,181.83 | |
| Terminal charges LBSF | MTOW 68 t | −$322.44 | |
| Emissions · EU ETS | 11.5 t CO2 x $75 | −$864.53 | 5% |
| Airport charges · Landing fee EDDP | 68 t x $9 | −$612.00 | 4% |
| Crew | −$347.80 | 2% | |
| First officer | 1h51 x $110/h | −$203.50 | |
| Pilot pay | $60.00/h × 1h 51m | −$111.00 | |
| Allowances | 2 crew x 1h51 x $9/h | −$33.30 | |
| Operating loss | -$2,812.47 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| General Cargo: 10,800 kg x $1.15 | Cargo revenue | $12,366.00 | |
| Fuel surcharge: 10,800 kg x $0.083 | Cargo revenue | $893.74 | |
| 8,042 lbs at $0.6703/lb ($4.49/gal, LBSF, hedged) | Fuel | $5,390.55 | |
| Lease: 1h51 x $1,059/h | Aircraft ownership | $1,959.15 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $1,856.36 | |
| Airframe & engines: 1h51 x $783/h | Maintenance | $1,448.55 | |
| En-route charges: 1,333 km, MTOW 68 t | Navigation | $1,181.83 | |
| Turnaround at EDDP | Ground handling | $875.00 | |
| EU ETS: 11.5 t CO2 x $75 | Emissions | $864.53 | |
| Cargo handling: 10,800 kg x $0.08 | Ground handling | $864.00 | |
| Landing fee EDDP: 68 t x $9 | Airport charges | $612.00 | |
| Landing cycle | Maintenance | $350.00 | |
| Terminal charges LBSF: MTOW 68 t | Navigation | $322.44 | |
| First officer: 1h51 x $110/h | Crew | $203.50 | |
| Pilot Payment @ 60 | Pilot Pay | $111.00 | |
| Allowances: 2 crew x 1h51 x $9/h | Crew | $33.30 |