| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 15:00z | 17:45z | 17:55z | +11m |
| OFF Airborne | 18:05z | 18:04z | 0m | |
| ON Touchdown | 19:10z | 19:40z | +31m | |
| IN On blocks | 16:33z | 19:46z | 19:46z | +1m |
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 36m | 1h 30m | +6m |
| Taxi in | 6m | 8m | −2m |
| Block | 1h 51m | 1h 33m | +18m |
17006KT 20390M 19C Q1013 28014KT 16410M 15C Q1012 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 14,962 | 14,902 | +60 |
| At takeoff | 14,662 | 13,904 | +758 |
| At touchdown | 4,840 | 5,657 | −817 |
| On blocks | 4,266 | — | — |
| Burned | |||
| Taxi out | 300 | 998 | −698 |
| Trip | 9,822 | 8,247 | +1,575 |
| Climb | 2,818 | — | — |
| Cruise | 3,791 | — | — |
| Descent | 774 | — | — |
| Approach | 2,338 | — | — |
| Taxi in | 574 | — | — |
| Total burn | 10,696 | 9,245 | +1,451 |
The phases add up to 10,696 kg burned; the tank readings taken off blocks and on blocks put it at 10,352, 344 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 on above 10,000ft | Climb | −1 |
| Landing lights off below 10,000ft | Approach | −2 |
| Total penalty | −3 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| General Cargo | 47,990 kg x $1.01 | $48,517.89 | |
| Fuel surcharge | 47,990 kg x $0.052 | $2,483.17 | |
| Total revenue | $51,001.06 | ||
| Operating costs | |||
| Fuel | 22,822 lbs at $0.6664/lb ($4.47/gal, EDDP, hedged) | −$15,208.58 | 37% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$7,140.15 | 17% |
| Ground handling | −$5,675.20 | 14% | |
| Cargo handling | 47,990 kg x $0.08 | −$3,839.20 | |
| Turnaround at EGGW | −$1,836.00 | ||
| Aircraft ownership · Lease | 1h36 x $2,395/h | −$3,832.00 | 9% |
| Maintenance | −$3,399.60 | 8% | |
| Airframe & engines | 1h36 x $1,676/h | −$2,681.60 | |
| Landing cycle | −$718.00 | ||
| Emissions · EU ETS | 32.7 t CO2 x $75 | −$2,453.39 | 6% |
| Navigation | −$1,996.42 | 5% | |
| En-route charges | 980 km, MTOW 171.7 t | −$1,379.78 | |
| Terminal charges EDDP | MTOW 171.7 t | −$616.64 | |
| Airport charges · Landing fee EGGW | 171.7 t x $9 | −$1,545.30 | 4% |
| Crew | −$348.80 | <1% | |
| First officer | 1h36 x $150/h | −$240.00 | |
| Pilot pay | $50.00/h × 1h 36m | −$80.00 | |
| Allowances | 2 crew x 1h36 x $9/h | −$28.80 | |
| Operating profit | $9,401.62 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| General Cargo: 47,990 kg x $1.01 | Cargo revenue | $48,517.89 | |
| Fuel surcharge: 47,990 kg x $0.052 | Cargo revenue | $2,483.17 | |
| 22,822 lbs at $0.6664/lb ($4.47/gal, EDDP, hedged) | Fuel | $15,208.58 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $7,140.15 | |
| Cargo handling: 47,990 kg x $0.08 | Ground handling | $3,839.20 | |
| Lease: 1h36 x $2,395/h | Aircraft ownership | $3,832.00 | |
| Airframe & engines: 1h36 x $1,676/h | Maintenance | $2,681.60 | |
| EU ETS: 32.7 t CO2 x $75 | Emissions | $2,453.39 | |
| Turnaround at EGGW | Ground handling | $1,836.00 | |
| Landing fee EGGW: 171.7 t x $9 | Airport charges | $1,545.30 | |
| En-route charges: 980 km, MTOW 171.7 t | Navigation | $1,379.78 | |
| Landing cycle | Maintenance | $718.00 | |
| Terminal charges EDDP: MTOW 171.7 t | Navigation | $616.64 | |
| First officer: 1h36 x $150/h | Crew | $240.00 | |
| Pilot Payment @ 50 | Pilot Pay | $80.00 | |
| Allowances: 2 crew x 1h36 x $9/h | Crew | $28.80 |
| Position | Consignment | To | ULD | Gross |
|---|---|---|---|---|
| 11L | Cut flowers DDP-580045 | LFLX | PGA | 4,610 kg |
| 10L | E-commerce parcels DDP-427072 | LFLX | PGA | 4,560 kg |
| 12L | Cut flowers DDP-100418 | KIAH | PGA | 4,510 kg |
| 13L | Textiles and apparel DDP-383038 | RKSI | PGA | 3,960 kg |
| 9L | Live animals DDP-220102 | EPRZ | PGA | 3,760 kg |
| 8L | Automotive parts DDP-846120 | LFPG | AMA | 3,460 kg |
| 14L | Fresh produce DDP-889442 | EHAM | AMA | 3,360 kg |
| 7L | Seafood DDP-819535 | LFRS | AMA | 3,060 kg |
| 15L | Seafood DDP-114523 | EDDC | AMA | 3,010 kg |
| 6L | General freight DDP-730558 | LFBO | AMA | 2,960 kg |
| 17L | Consumer electronics DDP-579365 | EHAM | AMA | 2,910 kg |
| 5L | Automotive parts DDP-480202 | LFPG | AMA | 2,860 kg |
| 4L | Mail DDP-282591 | EGSS | AMA | 2,010 kg |