| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 03:45z | 03:45z | 02:40z | −65m |
| OFF Airborne | 04:05z | 02:50z | −75m | |
| ON Touchdown | 11:17z | 10:23z | −54m | |
| IN On blocks | 11:25z | 11:48z | 10:25z | −83m |
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 | 10m | 20m | −10m |
| Airborne | 7h 33m | 7h 35m | −3m |
| Taxi in | 3m | 8m | −5m |
| Block | 7h 46m | 7h 40m | +6m |
18005KT 10060M 30C Q1013 29105KT 20720M 17C Q1024 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 107,794 | 106,479 | +1,315 |
| At takeoff | 107,149 | 105,390 | +1,759 |
| At touchdown | 23,065 | 13,055 | +10,010 |
| On blocks | 22,491 | — | — |
| Burned | |||
| Taxi out | 644 | 1,089 | −445 |
| Trip | 84,084 | 92,335 | −8,251 |
| Climb | 12,294 | — | — |
| Cruise | 62,630 | — | — |
| Descent | 7,966 | — | — |
| Approach | 844 | — | — |
| Taxi in | 574 | — | — |
| Total burn | 85,303 | 93,424 | −8,121 |
The phases add up to 85,303 kg burned; the tank readings taken off blocks and on blocks put it at 84,890, 412 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 | 326 pax x $407.79 | $132,939.54 | |
| Business | 58 pax x $1,429.32 | $82,900.56 | |
| First | 15 pax x $2,715.71 | $40,735.65 | |
| Fuel surcharge | 399 pax x $29.37 | $11,718.63 | |
| General Cargo | 17,000 kg x $3.03 | $51,459.00 | |
| Fuel surcharge | 17,000 kg x $0.294 | $4,992.30 | |
| Bags, seats and fees | 399 pax x $6 | $2,394.00 | |
| Total revenue | $327,139.68 | ||
| Operating costs | |||
| Fuel | 187,151 lbs at $0.6339/lb ($4.25/gal, OMDB, hedged) | −$118,635.02 | 41% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$45,799.56 | 16% |
| Aircraft ownership · Lease | 7h33 x $4,724/h | −$35,666.20 | 12% |
| Maintenance | −$35,534.80 | 12% | |
| Airframe & engines | 7h33 x $4,476/h | −$33,793.80 | |
| Landing cycle | −$1,741.00 | ||
| Navigation | −$15,499.47 | 5% | |
| En-route charges | 6,384 km, MTOW 575 t | −$14,504.61 | |
| Terminal charges OMDB | MTOW 575 t | −$994.86 | |
| Airport charges | −$11,958.00 | 4% | |
| Landing fee EGLL | 575 t x $9 | −$5,175.00 | |
| Passenger service OMDB | 399 pax x $11 | −$4,389.00 | |
| Security OMDB | 399 pax x $6 | −$2,394.00 | |
| Catering · 399 pax, $18 a meal in economy | −$10,350.00 | 4% | |
| Crew | −$8,886.80 | 3% | |
| Cabin crew | 11 x 7h33 x $44/h | −$3,654.20 | |
| Crew hotel EGLL | 13 rooms x $140 | −$1,820.00 | |
| Pilot pay | $175.00/h × 7h 33m | −$1,321.25 | |
| First officer | 7h33 x $160/h | −$1,208.00 | |
| Allowances | 13 crew x 7h33 x $9/h | −$883.35 | |
| Ground handling | −$5,587.00 | 2% | |
| Turnaround at EGLL | −$4,227.00 | ||
| Cargo handling | 17,000 kg x $0.08 | −$1,360.00 | |
| Emissions · CORSIA offsets | 268.3 t CO2 x $1.2 | −$321.90 | <1% |
| Operating profit | $38,900.93 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 326 pax x $407.79 | Passenger revenue | $132,939.54 | |
| Business: 58 pax x $1,429.32 | Passenger revenue | $82,900.56 | |
| General Cargo: 17,000 kg x $3.03 | Cargo revenue | $51,459.00 | |
| First: 15 pax x $2,715.71 | Passenger revenue | $40,735.65 | |
| Fuel surcharge: 399 pax x $29.37 | Passenger revenue | $11,718.63 | |
| Fuel surcharge: 17,000 kg x $0.294 | Cargo revenue | $4,992.30 | |
| Bags, seats and fees: 399 pax x $6 | Ancillary revenue | $2,394.00 | |
| 187,151 lbs at $0.6339/lb ($4.25/gal, OMDB, hedged) | Fuel | $118,635.02 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $45,799.56 | |
| Lease: 7h33 x $4,724/h | Aircraft ownership | $35,666.20 | |
| Airframe & engines: 7h33 x $4,476/h | Maintenance | $33,793.80 | |
| En-route charges: 6,384 km, MTOW 575 t | Navigation | $14,504.61 | |
| 399 pax, $18 a meal in economy | Catering | $10,350.00 | |
| Landing fee EGLL: 575 t x $9 | Airport charges | $5,175.00 | |
| Passenger service OMDB: 399 pax x $11 | Airport charges | $4,389.00 | |
| Turnaround at EGLL | Ground handling | $4,227.00 | |
| Cabin crew: 11 x 7h33 x $44/h | Crew | $3,654.20 | |
| Security OMDB: 399 pax x $6 | Airport charges | $2,394.00 | |
| Crew hotel EGLL: 13 rooms x $140 | Crew | $1,820.00 | |
| Landing cycle | Maintenance | $1,741.00 | |
| Cargo handling: 17,000 kg x $0.08 | Ground handling | $1,360.00 | |
| Pilot Payment @ 175 | Pilot Pay | $1,321.25 | |
| First officer: 7h33 x $160/h | Crew | $1,208.00 | |
| Terminal charges OMDB: MTOW 575 t | Navigation | $994.86 | |
| Allowances: 13 crew x 7h33 x $9/h | Crew | $883.35 | |
| CORSIA offsets: 268.3 t CO2 x $1.2 | Emissions | $321.90 |