| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 19:40z | 19:40z | 14:13z | −326m |
| OFF Airborne | 20:00z | 14:32z | −328m | |
| ON Touchdown | 03:17z | 21:36z | −341m | |
| IN On blocks | 03:25z | 03:12z | 21:41z | −331m |
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 | 18m | 20m | −2m |
| Airborne | 7h 04m | 7h 04m | 0m |
| Taxi in | 5m | 8m | −3m |
| Block | 7h 27m | 7h 45m | −18m |
23309KT 15290M 20C Q1028 17004KT 6400M 14C Q1017 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 47,085 | 47,170 | −85 |
| At takeoff | 46,488 | 46,671 | −183 |
| At touchdown | 7,126 | 6,929 | +197 |
| On blocks | 6,665 | — | — |
| Burned | |||
| Taxi out | 597 | 499 | +98 |
| Trip | 39,361 | 39,742 | −381 |
| Climb | 4,655 | — | — |
| Cruise | 23,988 | — | — |
| Descent | 8,925 | — | — |
| Approach | 1,616 | — | — |
| Taxi in | 461 | — | — |
| Total burn | 40,420 | 40,241 | +179 |
The phases add up to 40,420 kg burned; the tank readings taken off blocks and on blocks put it at 40,103, 317 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.
No rules were triggered on this flight.
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 205 pax x $416.64 | $85,411.20 | |
| Business | 37 pax x $1,463.91 | $54,164.67 | |
| First | 9 pax x $2,781.43 | $25,032.87 | |
| Fuel surcharge | 251 pax x $22.76 | $5,712.76 | |
| General Cargo | 8,745 kg x $3.09 | $27,048.29 | |
| Fuel surcharge | 8,745 kg x $0.228 | $1,990.49 | |
| Bags, seats and fees | 251 pax x $6 | $1,506.00 | |
| Total revenue | $200,866.28 | ||
| Operating costs | |||
| Fuel | 88,411 lbs at $0.6303/lb ($4.22/gal, KJFK, hedged) | −$55,725.45 | 35% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$28,121.28 | 18% |
| Aircraft ownership · Lease | 7h04 x $3,045/h | −$21,518.00 | 14% |
| Maintenance | −$21,509.33 | 14% | |
| Airframe & engines | 7h04 x $2,885/h | −$20,387.33 | |
| Landing cycle | −$1,122.00 | ||
| Navigation · En-route charges | 6,413 km, MTOW 276.5 t | −$8,144.23 | 5% |
| Airport charges | −$6,755.50 | 4% | |
| Passenger service KJFK | 251 pax x $11 | −$2,761.00 | |
| Landing fee EDDF | 276.5 t x $9 | −$2,488.50 | |
| Security KJFK | 251 pax x $6 | −$1,506.00 | |
| Catering · 251 pax, $18 a meal in economy | −$6,498.00 | 4% | |
| Crew | −$5,861.74 | 4% | |
| Cabin crew | 6 x 7h04 x $44/h | −$1,865.60 | |
| Pilot pay | $175.00/h × 7h 4m | −$1,236.67 | |
| First officer | 7h04 x $160/h | −$1,130.67 | |
| Crew hotel EDDF | 8 rooms x $140 | −$1,120.00 | |
| Allowances | 8 crew x 7h04 x $9/h | −$508.80 | |
| Ground handling | −$3,423.60 | 2% | |
| Turnaround at EDDF | −$2,724.00 | ||
| Cargo handling | 8,745 kg x $0.08 | −$699.60 | |
| Emissions · CORSIA offsets | 126.7 t CO2 x $1.2 | −$152.07 | <1% |
| Operating profit | $43,157.08 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 205 pax x $416.64 | Passenger revenue | $85,411.20 | |
| Business: 37 pax x $1,463.91 | Passenger revenue | $54,164.67 | |
| General Cargo: 8,745 kg x $3.09 | Cargo revenue | $27,048.29 | |
| First: 9 pax x $2,781.43 | Passenger revenue | $25,032.87 | |
| Fuel surcharge: 251 pax x $22.76 | Passenger revenue | $5,712.76 | |
| Fuel surcharge: 8,745 kg x $0.228 | Cargo revenue | $1,990.49 | |
| Bags, seats and fees: 251 pax x $6 | Ancillary revenue | $1,506.00 | |
| 88,411 lbs at $0.6303/lb ($4.22/gal, KJFK, hedged) | Fuel | $55,725.45 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $28,121.28 | |
| Lease: 7h04 x $3,045/h | Aircraft ownership | $21,518.00 | |
| Airframe & engines: 7h04 x $2,885/h | Maintenance | $20,387.33 | |
| En-route charges: 6,413 km, MTOW 276.5 t | Navigation | $8,144.23 | |
| 251 pax, $18 a meal in economy | Catering | $6,498.00 | |
| Passenger service KJFK: 251 pax x $11 | Airport charges | $2,761.00 | |
| Turnaround at EDDF | Ground handling | $2,724.00 | |
| Landing fee EDDF: 276.5 t x $9 | Airport charges | $2,488.50 | |
| Cabin crew: 6 x 7h04 x $44/h | Crew | $1,865.60 | |
| Security KJFK: 251 pax x $6 | Airport charges | $1,506.00 | |
| Pilot Payment @ 175 | Pilot Pay | $1,236.67 | |
| First officer: 7h04 x $160/h | Crew | $1,130.67 | |
| Landing cycle | Maintenance | $1,122.00 | |
| Crew hotel EDDF: 8 rooms x $140 | Crew | $1,120.00 | |
| Cargo handling: 8,745 kg x $0.08 | Ground handling | $699.60 | |
| Allowances: 8 crew x 7h04 x $9/h | Crew | $508.80 | |
| CORSIA offsets: 126.7 t CO2 x $1.2 | Emissions | $152.07 |