| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 11:30z | 11:30z | 20:36z | −894m |
| OFF Airborne | 11:50z | 20:47z | −903m | |
| ON Touchdown | 19:32z | 04:41z | −891m | |
| IN On blocks | 19:40z | 19:56z | 04:45z | −912m |
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 | 11m | 20m | −9m |
| Airborne | 7h 54m | 7h 59m | −5m |
| Taxi in | 4m | 8m | −4m |
| Block | 8h 09m | 8h 10m | −1m |
25004KT 138600M 17C Q1015 27003KT 138600M 21C Q1010 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 83,217 | 78,746 | +4,471 |
| At takeoff | 82,744 | 77,748 | +4,996 |
| At touchdown | 15,929 | 8,753 | +7,176 |
| On blocks | 15,329 | — | — |
| Burned | |||
| Taxi out | 473 | 998 | −525 |
| Trip | 66,815 | 68,995 | −2,180 |
| Climb | 6,288 | — | — |
| Cruise | 39,808 | — | — |
| Descent | 19,256 | — | — |
| Approach | 1,285 | — | — |
| Taxi in | 600 | — | — |
| Total burn | 67,888 | 69,993 | −2,105 |
The phases add up to 67,888 kg burned; the tank readings taken off blocks and on blocks put it at 67,584, 304 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 | Approach | −16 |
| Total penalty | −16 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 271 pax x $396.28 | $107,391.88 | |
| Business | 48 pax x $1,357.28 | $65,149.44 | |
| First | 12 pax x $2,578.84 | $30,946.08 | |
| Fuel surcharge | 331 pax x $31.96 | $10,578.76 | |
| General Cargo | 9,400 kg x $2.94 | $27,636.00 | |
| Fuel surcharge | 9,400 kg x $0.320 | $3,004.30 | |
| Bags, seats and fees | 331 pax x $6 | $1,986.00 | |
| Total revenue | $246,692.46 | ||
| Operating costs | |||
| Fuel | 148,998 lbs at $0.6370/lb ($4.27/gal, EDDF, hedged) | −$94,911.73 | 42% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$34,536.94 | 15% |
| Aircraft ownership · Lease | 7h54 x $3,685/h | −$29,111.50 | 13% |
| Maintenance | −$28,936.90 | 13% | |
| Airframe & engines | 7h54 x $3,491/h | −$27,578.90 | |
| Landing cycle | −$1,358.00 | ||
| Navigation | −$10,165.26 | 4% | |
| En-route charges | 6,106 km, MTOW 380 t | −$9,089.93 | |
| Terminal charges EDDF | MTOW 380 t | −$1,075.33 | |
| Airport charges | −$9,047.00 | 4% | |
| Passenger service EDDF | 331 pax x $11 | −$3,641.00 | |
| Landing fee KBOS | 380 t x $9 | −$3,420.00 | |
| Security EDDF | 331 pax x $6 | −$1,986.00 | |
| Catering · 331 pax, $18 a meal in economy | −$8,550.00 | 4% | |
| Crew | −$6,550.80 | 3% | |
| Cabin crew | 8 x 7h54 x $44/h | −$2,780.80 | |
| Crew hotel KBOS | 10 rooms x $140 | −$1,400.00 | |
| First officer | 7h54 x $160/h | −$1,264.00 | |
| Allowances | 10 crew x 7h54 x $9/h | −$711.00 | |
| Pilot pay | $50.00/h × 7h 54m | −$395.00 | |
| Ground handling | −$4,049.00 | 2% | |
| Turnaround at KBOS | −$3,297.00 | ||
| Cargo handling | 9,400 kg x $0.08 | −$752.00 | |
| Emissions · CORSIA offsets | 213.6 t CO2 x $1.2 | −$256.28 | <1% |
| Operating profit | $20,577.05 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 271 pax x $396.28 | Passenger revenue | $107,391.88 | |
| Business: 48 pax x $1,357.28 | Passenger revenue | $65,149.44 | |
| First: 12 pax x $2,578.84 | Passenger revenue | $30,946.08 | |
| General Cargo: 9,400 kg x $2.94 | Cargo revenue | $27,636.00 | |
| Fuel surcharge: 331 pax x $31.96 | Passenger revenue | $10,578.76 | |
| Fuel surcharge: 9,400 kg x $0.320 | Cargo revenue | $3,004.30 | |
| Bags, seats and fees: 331 pax x $6 | Ancillary revenue | $1,986.00 | |
| 148,998 lbs at $0.6370/lb ($4.27/gal, EDDF, hedged) | Fuel | $94,911.73 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $34,536.94 | |
| Lease: 7h54 x $3,685/h | Aircraft ownership | $29,111.50 | |
| Airframe & engines: 7h54 x $3,491/h | Maintenance | $27,578.90 | |
| En-route charges: 6,106 km, MTOW 380 t | Navigation | $9,089.93 | |
| 331 pax, $18 a meal in economy | Catering | $8,550.00 | |
| Passenger service EDDF: 331 pax x $11 | Airport charges | $3,641.00 | |
| Landing fee KBOS: 380 t x $9 | Airport charges | $3,420.00 | |
| Turnaround at KBOS | Ground handling | $3,297.00 | |
| Cabin crew: 8 x 7h54 x $44/h | Crew | $2,780.80 | |
| Security EDDF: 331 pax x $6 | Airport charges | $1,986.00 | |
| Crew hotel KBOS: 10 rooms x $140 | Crew | $1,400.00 | |
| Landing cycle | Maintenance | $1,358.00 | |
| First officer: 7h54 x $160/h | Crew | $1,264.00 | |
| Terminal charges EDDF: MTOW 380 t | Navigation | $1,075.33 | |
| Cargo handling: 9,400 kg x $0.08 | Ground handling | $752.00 | |
| Allowances: 10 crew x 7h54 x $9/h | Crew | $711.00 | |
| Pilot Payment @ 50 | Pilot Pay | $395.00 | |
| CORSIA offsets: 213.6 t CO2 x $1.2 | Emissions | $256.28 |