| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 00:55z | 00:55z | 22:35z | −139m |
| OFF Airborne | 01:15z | 22:49z | −146m | |
| ON Touchdown | 04:17z | 02:20z | −117m | |
| IN On blocks | 04:25z | 04:24z | 02:23z | −122m |
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 | 14m | 20m | −6m |
| Airborne | 3h 31m | 3h 02m | +29m |
| Taxi in | 3m | 8m | −6m |
| Block | 3h 47m | 3h 30m | +17m |
25902KT 32335M 20C Q1013 28002KT 29031M 17C Q1020 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | — | 12,452 | — |
| At takeoff | — | 12,225 | — |
| At touchdown | 9,270 | 3,819 | +5,451 |
| On blocks | 9,154 | — | — |
| Burned | |||
| Taxi out | — | 227 | — |
| Trip | — | 8,406 | — |
| Taxi in | 116 | — | — |
| Total burn | 116 | 8,633 | −8,517 |
| Rule triggered | Phase | Penalty |
|---|---|---|
| Strobe lights off while airborne | Takeoff | −211 |
| Landing lights on above 10,000ft | Climb | −1 |
| Landing lights off below 10,000ft | Descent | −6 |
| Hard landing (worse than -600 fpm) | Landing | −5 |
| Total penalty | −223 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 149 pax x $178.08 | $26,533.92 | |
| Extra legroom | 27 pax x $320.54 | $8,654.58 | |
| Fuel surcharge | 176 pax x $11.68 | $2,055.68 | |
| Bags, seats and fees | 176 pax x $19 | $3,344.00 | |
| In-flight sales | 176 pax x $4 | $704.00 | |
| Total revenue | $41,292.18 | ||
| Operating costs | |||
| Fuel | 21,045 lbs estimated (not recorded) at $0.6480/lb ($4.34/gal, LGAV, hedged) | −$13,637.03 | 30% |
| Maintenance | −$13,473.78 | 30% | |
| Hard landing inspection (-727 fpm) | −$10,077.00 | ||
| Airframe & engines | 3h31 x $857/h | −$3,013.78 | |
| Landing cycle | −$383.00 | ||
| Overheads · Distribution, sales, insurance & admin | 9% of revenue | −$3,716.30 | 8% |
| Airport charges | −$3,703.00 | 8% | |
| Passenger service LGAV | 176 pax x $11 | −$1,936.00 | |
| Security LGAV | 176 pax x $6 | −$1,056.00 | |
| Landing fee LFPO | 79 t x $9 | −$711.00 | |
| Aircraft ownership · Lease | 3h31 x $1,043/h | −$3,667.88 | 8% |
| Navigation | −$2,711.19 | 6% | |
| En-route charges | 2,463 km, MTOW 79 t | −$2,353.07 | |
| Terminal charges LGAV | MTOW 79 t | −$358.12 | |
| Emissions · EU ETS | 30.2 t CO2 x $75 | −$2,262.34 | 5% |
| Crew | −$1,280.06 | 3% | |
| Cabin crew | 4 x 3h31 x $35/h | −$492.33 | |
| First officer | 3h31 x $110/h | −$386.83 | |
| Pilot pay | $60.00/h × 3h 31m | −$211.00 | |
| Allowances | 6 crew x 3h31 x $9/h | −$189.90 | |
| Ground handling · Turnaround at LFPO | −$717.75 | 2% | |
| Operating loss | -$3,877.15 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 149 pax x $178.08 | Passenger revenue | $26,533.92 | |
| Extra legroom: 27 pax x $320.54 | Passenger revenue | $8,654.58 | |
| Bags, seats and fees: 176 pax x $19 | Ancillary revenue | $3,344.00 | |
| Fuel surcharge: 176 pax x $11.68 | Passenger revenue | $2,055.68 | |
| In-flight sales: 176 pax x $4 | Ancillary revenue | $704.00 | |
| 21,045 lbs estimated (not recorded) at $0.6480/lb ($4.34/gal, LGAV, hedged) | Fuel | $13,637.03 | |
| Hard landing inspection (-727 fpm) | Maintenance | $10,077.00 | |
| Distribution, sales, insurance & admin: 9% of revenue | Overheads | $3,716.30 | |
| Lease: 3h31 x $1,043/h | Aircraft ownership | $3,667.88 | |
| Airframe & engines: 3h31 x $857/h | Maintenance | $3,013.78 | |
| En-route charges: 2,463 km, MTOW 79 t | Navigation | $2,353.07 | |
| EU ETS: 30.2 t CO2 x $75 | Emissions | $2,262.34 | |
| Passenger service LGAV: 176 pax x $11 | Airport charges | $1,936.00 | |
| Security LGAV: 176 pax x $6 | Airport charges | $1,056.00 | |
| Turnaround at LFPO | Ground handling | $717.75 | |
| Landing fee LFPO: 79 t x $9 | Airport charges | $711.00 | |
| Cabin crew: 4 x 3h31 x $35/h | Crew | $492.33 | |
| First officer: 3h31 x $110/h | Crew | $386.83 | |
| Landing cycle | Maintenance | $383.00 | |
| Terminal charges LGAV: MTOW 79 t | Navigation | $358.12 | |
| Pilot Payment @ 60 | Pilot Pay | $211.00 | |
| Allowances: 6 crew x 3h31 x $9/h | Crew | $189.90 |