| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 06:11z | 06:26z | 06:36z | +11m |
| OFF Airborne | 07:05z | 06:36z | −28m | |
| ON Touchdown | 07:57z | 07:29z | −27m | |
| IN On blocks | 07:31z | 07:33z | 07:33z | 0m |
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 | 0m | 20m | −20m |
| Airborne | 53m | 58m | −5m |
| Taxi in | 3m | 8m | −5m |
| Block | 56m | 1h 20m | −24m |
00610KT 5670M 9C Q1032 01006KT 13010M 16C Q1029 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 5,140 | 5,513 | −373 |
| At takeoff | 5,130 | 5,283 | −153 |
| At touchdown | 2,890 | 2,586 | +304 |
| On blocks | 2,735 | — | — |
| Burned | |||
| Taxi out | 9 | 230 | −221 |
| Trip | 2,240 | 2,697 | −457 |
| Climb | 979 | — | — |
| Cruise | 858 | — | — |
| Descent | 197 | — | — |
| Approach | 205 | — | — |
| Taxi in | 155 | — | — |
| Total burn | 2,405 | 2,927 | −522 |
The phases add up to 2,405 kg burned; the tank readings taken off blocks and on blocks put it at 2,285, 119 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 | Climb | −4 |
| Navigation lights off with engines running | Climb | −1 |
| Total penalty | −5 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 117 pax x $96.07 | $11,240.19 | |
| Business | 21 pax x $211.35 | $4,438.35 | |
| First | 5 pax x $264.18 | $1,320.90 | |
| Fuel surcharge | 143 pax x $2.84 | $406.12 | |
| General Cargo | 2,565 kg x $0.88 | $2,267.46 | |
| Fuel surcharge | 2,565 kg x $0.028 | $72.80 | |
| Bags, seats and fees | 143 pax x $6 | $858.00 | |
| Total revenue | $20,603.82 | ||
| Operating costs | |||
| Fuel | 5,038 lbs at $0.6434/lb ($4.31/gal, LFPG, hedged) | −$3,241.45 | 21% |
| Airport charges | −$3,133.00 | 21% | |
| Passenger service LFPG | 143 pax x $11 | −$1,573.00 | |
| Security LFPG | 143 pax x $6 | −$858.00 | |
| Landing fee LFBD | 78 t x $9 | −$702.00 | |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$2,884.53 | 19% |
| Ground handling | −$1,155.20 | 8% | |
| Turnaround at LFBD | −$950.00 | ||
| Cargo handling | 2,565 kg x $0.08 | −$205.20 | |
| Maintenance | −$1,130.83 | 7% | |
| Airframe & engines | 0h53 x $850/h | −$750.83 | |
| Landing cycle | −$380.00 | ||
| Aircraft ownership · Lease | 0h53 x $1,150/h | −$1,015.83 | 7% |
| Navigation | −$979.03 | 6% | |
| En-route charges | 657 km, MTOW 78 t | −$624.09 | |
| Terminal charges LFPG | MTOW 78 t | −$354.94 | |
| Catering · 143 pax, $4 a meal in economy | −$820.00 | 5% | |
| Emissions · EU ETS | 7.2 t CO2 x $75 | −$541.59 | 4% |
| Crew | −$297.69 | 2% | |
| Cabin crew | 3 x 0h53 x $44/h | −$116.60 | |
| First officer | 0h53 x $110/h | −$97.17 | |
| Pilot pay | $50.00/h × 0h 53m | −$44.17 | |
| Allowances | 5 crew x 0h53 x $9/h | −$39.75 | |
| Operating profit | $5,404.67 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 117 pax x $96.07 | Passenger revenue | $11,240.19 | |
| Business: 21 pax x $211.35 | Passenger revenue | $4,438.35 | |
| General Cargo: 2,565 kg x $0.88 | Cargo revenue | $2,267.46 | |
| First: 5 pax x $264.18 | Passenger revenue | $1,320.90 | |
| Bags, seats and fees: 143 pax x $6 | Ancillary revenue | $858.00 | |
| Fuel surcharge: 143 pax x $2.84 | Passenger revenue | $406.12 | |
| Fuel surcharge: 2,565 kg x $0.028 | Cargo revenue | $72.80 | |
| 5,038 lbs at $0.6434/lb ($4.31/gal, LFPG, hedged) | Fuel | $3,241.45 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $2,884.53 | |
| Passenger service LFPG: 143 pax x $11 | Airport charges | $1,573.00 | |
| Lease: 0h53 x $1,150/h | Aircraft ownership | $1,015.83 | |
| Turnaround at LFBD | Ground handling | $950.00 | |
| Security LFPG: 143 pax x $6 | Airport charges | $858.00 | |
| 143 pax, $4 a meal in economy | Catering | $820.00 | |
| Airframe & engines: 0h53 x $850/h | Maintenance | $750.83 | |
| Landing fee LFBD: 78 t x $9 | Airport charges | $702.00 | |
| En-route charges: 657 km, MTOW 78 t | Navigation | $624.09 | |
| EU ETS: 7.2 t CO2 x $75 | Emissions | $541.59 | |
| Landing cycle | Maintenance | $380.00 | |
| Terminal charges LFPG: MTOW 78 t | Navigation | $354.94 | |
| Cargo handling: 2,565 kg x $0.08 | Ground handling | $205.20 | |
| Cabin crew: 3 x 0h53 x $44/h | Crew | $116.60 | |
| First officer: 0h53 x $110/h | Crew | $97.17 | |
| Pilot Payment @ 50 | Pilot Pay | $44.17 | |
| Allowances: 5 crew x 0h53 x $9/h | Crew | $39.75 |