| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 19:25z | 19:25z | 13:55z | +1110m |
| OFF Airborne | 19:45z | 14:40z | +1136m | |
| ON Touchdown | 21:17z | 16:13z | +1136m | |
| IN On blocks | 21:25z | 21:26z | 16:24z | +1139m |
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 | 45m | 20m | +25m |
| Airborne | 1h 33m | 1h 33m | −1m |
| Taxi in | 12m | 8m | +4m |
| Block | 2h 30m | 2h 00m | +30m |
19113KT 54160M 34C Q1013 17013KT 69140M 35C Q1014 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 8,352 | 8,246 | +106 |
| At takeoff | 8,151 | 8,019 | +132 |
| At touchdown | 3,731 | 3,621 | +110 |
| On blocks | 3,181 | — | — |
| Burned | |||
| Taxi out | 201 | 227 | −26 |
| Trip | 4,420 | 4,398 | +22 |
| Climb | 1,920 | — | — |
| Cruise | 1,750 | — | — |
| Descent | 263 | — | — |
| Approach | 242 | — | — |
| Taxi in | 550 | — | — |
| Total burn | 5,172 | 4,625 | +547 |
The phases add up to 5,172 kg burned; the tank readings taken off blocks and on blocks put it at 4,622, 550 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 |
|---|---|---|
| Beacon lights off with engines running | Taxi Out | −1 |
| Strobe lights off while airborne | Takeoff | −92 |
| Speed exceeds 250kts below 10,000ft | Climb | −12 |
| Navigation lights off with engines running | Climb | −1 |
| Total penalty | −106 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 183 pax x $123.52 | $22,604.16 | |
| Fuel surcharge | 183 pax x $2.54 | $464.82 | |
| Bags, seats and fees | 183 pax x $6 | $1,098.00 | |
| Total revenue | $24,166.98 | ||
| Operating costs | |||
| Delay compensation · EU261, 19h00 late | 64 claims x $270 | −$17,280.00 | 45% |
| Fuel | 10,189 lbs at $0.5613/lb ($3.76/gal, LFPO, hedged) | −$5,719.09 | 15% |
| Airport charges | −$3,822.00 | 10% | |
| Passenger service LFPO | 183 pax x $11 | −$2,013.00 | |
| Security LFPO | 183 pax x $6 | −$1,098.00 | |
| Landing fee LEMD | 79 t x $9 | −$711.00 | |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$3,383.38 | 9% |
| Aircraft ownership · Lease | 1h33 x $1,159/h | −$1,796.45 | 5% |
| Maintenance | −$1,711.35 | 4% | |
| Airframe & engines | 1h33 x $857/h | −$1,328.35 | |
| Landing cycle | −$383.00 | ||
| Navigation | −$1,432.04 | 4% | |
| En-route charges | 1,124 km, MTOW 79 t | −$1,073.92 | |
| Terminal charges LFPO | MTOW 79 t | −$358.12 | |
| Emissions · EU ETS | 14.6 t CO2 x $75 | −$1,095.33 | 3% |
| Ground handling · Turnaround at LEMD | −$957.00 | 2% | |
| Catering · 183 pax, $4 a meal in economy | −$732.00 | 2% | |
| Crew | −$604.50 | 2% | |
| Cabin crew | 4 x 1h33 x $44/h | −$272.80 | |
| First officer | 1h33 x $110/h | −$170.50 | |
| Allowances | 6 crew x 1h33 x $9/h | −$83.70 | |
| Pilot pay | $50.00/h × 1h 33m | −$77.50 | |
| Operating loss | -$14,366.16 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 183 pax x $123.52 | Passenger revenue | $22,604.16 | |
| Bags, seats and fees: 183 pax x $6 | Ancillary revenue | $1,098.00 | |
| Fuel surcharge: 183 pax x $2.54 | Passenger revenue | $464.82 | |
| EU261, 19h00 late: 64 claims x $270 | Delay compensation | $17,280.00 | |
| 10,189 lbs at $0.5613/lb ($3.76/gal, LFPO, hedged) | Fuel | $5,719.09 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $3,383.38 | |
| Passenger service LFPO: 183 pax x $11 | Airport charges | $2,013.00 | |
| Lease: 1h33 x $1,159/h | Aircraft ownership | $1,796.45 | |
| Airframe & engines: 1h33 x $857/h | Maintenance | $1,328.35 | |
| Security LFPO: 183 pax x $6 | Airport charges | $1,098.00 | |
| EU ETS: 14.6 t CO2 x $75 | Emissions | $1,095.33 | |
| En-route charges: 1,124 km, MTOW 79 t | Navigation | $1,073.92 | |
| Turnaround at LEMD | Ground handling | $957.00 | |
| 183 pax, $4 a meal in economy | Catering | $732.00 | |
| Landing fee LEMD: 79 t x $9 | Airport charges | $711.00 | |
| Landing cycle | Maintenance | $383.00 | |
| Terminal charges LFPO: MTOW 79 t | Navigation | $358.12 | |
| Cabin crew: 4 x 1h33 x $44/h | Crew | $272.80 | |
| First officer: 1h33 x $110/h | Crew | $170.50 | |
| Allowances: 6 crew x 1h33 x $9/h | Crew | $83.70 | |
| Pilot Payment @ 50 | Pilot Pay | $77.50 |