| Event | Scheduled | Actual | Variance |
|---|---|---|---|
| OUT Off blocks | — | 23:06z | — |
| OFF Airborne | — | 23:23z | — |
| ON Touchdown | — | 05:01z | — |
| IN On blocks | — | 05:06z | — |
| Duration | Actual | Planned | Variance |
|---|---|---|---|
| Taxi out | 18m | — | — |
| Airborne | 5h 38m | — | — |
| Taxi in | 4m | — | — |
| Block | 6h 00m | — | — |
36006KT 14420M 16C Q1013 27004KT 78860M 33C Q1007 | Item | Actual |
|---|---|
| On board | |
| Off blocks | 68,054 |
| At takeoff | 67,343 |
| At touchdown | 18,888 |
| On blocks | 18,888 |
| Burned | |
| Taxi out | 711 |
| Trip | 48,455 |
| Climb | 6,226 |
| Cruise | 39,042 |
| Descent | 637 |
| Approach | 2,028 |
| Total burn | 49,166 |
No flight plan was filed for this sector, so there is nothing to compare the fuel against.
| Rule triggered | Phase | Penalty |
|---|---|---|
| Strobe lights off while airborne | Climb | −328 |
| Total penalty | −328 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 126 pax x $333.42 | $42,010.92 | |
| Business | 28 pax x $1,028.72 | $28,804.16 | |
| First | 5 pax x $1,285.90 | $6,429.50 | |
| Fuel surcharge | 159 pax x $23.27 | $3,699.93 | |
| General Cargo | 9,000 kg x $2.48 | $22,293.00 | |
| Fuel surcharge | 9,000 kg x $0.233 | $2,094.57 | |
| Bags, seats and fees | 159 pax x $6 | $954.00 | |
| Total revenue | $106,286.08 | ||
| Operating costs | |||
| Fuel | 108,393 lbs at $0.5741/lb ($3.85/gal, EDDF, hedged) | −$62,228.42 | 42% |
| Maintenance | −$21,577.23 | 15% | |
| Airframe & engines | 5h38 x $3,583/h | −$20,184.23 | |
| Landing cycle | −$1,393.00 | ||
| Aircraft ownership · Lease | 5h38 x $3,782/h | −$21,305.27 | 14% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$14,880.05 | 10% |
| Navigation | −$10,407.95 | 7% | |
| En-route charges | 4,926 km, MTOW 396.9 t | −$9,299.36 | |
| Terminal charges EDDF | MTOW 396.9 t | −$1,108.59 | |
| Airport charges | −$6,275.10 | 4% | |
| Landing fee OERK | 396.9 t x $9 | −$3,572.10 | |
| Passenger service EDDF | 159 pax x $11 | −$1,749.00 | |
| Security EDDF | 159 pax x $6 | −$954.00 | |
| Ground handling | −$4,104.00 | 3% | |
| Turnaround at OERK | −$3,384.00 | ||
| Cargo handling | 9,000 kg x $0.08 | −$720.00 | |
| Crew | −$4,027.83 | 3% | |
| Cabin crew | 9 x 5h38 x $44/h | −$2,230.80 | |
| First officer | 5h38 x $160/h | −$901.33 | |
| Allowances | 11 crew x 5h38 x $9/h | −$557.70 | |
| Pilot pay | $60.00/h × 5h 38m | −$338.00 | |
| Catering · 159 pax, $9 a meal in economy | −$2,115.00 | 1% | |
| Emissions · CORSIA offsets | 155.4 t CO2 x $1.2 | −$186.44 | <1% |
| Operating loss | -$40,821.21 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 126 pax x $333.42 | Passenger revenue | $42,010.92 | |
| Business: 28 pax x $1,028.72 | Passenger revenue | $28,804.16 | |
| General Cargo: 9,000 kg x $2.48 | Cargo revenue | $22,293.00 | |
| First: 5 pax x $1,285.90 | Passenger revenue | $6,429.50 | |
| Fuel surcharge: 159 pax x $23.27 | Passenger revenue | $3,699.93 | |
| Fuel surcharge: 9,000 kg x $0.233 | Cargo revenue | $2,094.57 | |
| Bags, seats and fees: 159 pax x $6 | Ancillary revenue | $954.00 | |
| 108,393 lbs at $0.5741/lb ($3.85/gal, EDDF, hedged) | Fuel | $62,228.42 | |
| Lease: 5h38 x $3,782/h | Aircraft ownership | $21,305.27 | |
| Airframe & engines: 5h38 x $3,583/h | Maintenance | $20,184.23 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $14,880.05 | |
| En-route charges: 4,926 km, MTOW 396.9 t | Navigation | $9,299.36 | |
| Landing fee OERK: 396.9 t x $9 | Airport charges | $3,572.10 | |
| Turnaround at OERK | Ground handling | $3,384.00 | |
| Cabin crew: 9 x 5h38 x $44/h | Crew | $2,230.80 | |
| 159 pax, $9 a meal in economy | Catering | $2,115.00 | |
| Passenger service EDDF: 159 pax x $11 | Airport charges | $1,749.00 | |
| Landing cycle | Maintenance | $1,393.00 | |
| Terminal charges EDDF: MTOW 396.9 t | Navigation | $1,108.59 | |
| Security EDDF: 159 pax x $6 | Airport charges | $954.00 | |
| First officer: 5h38 x $160/h | Crew | $901.33 | |
| Cargo handling: 9,000 kg x $0.08 | Ground handling | $720.00 | |
| Allowances: 11 crew x 5h38 x $9/h | Crew | $557.70 | |
| Pilot Payment @ 60 | Pilot Pay | $338.00 | |
| CORSIA offsets: 155.4 t CO2 x $1.2 | Emissions | $186.44 |