| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 09:30z | 09:30z | 20:48z | −761m |
| OFF Airborne | 09:50z | 20:52z | −778m | |
| ON Touchdown | 10:02z | 21:32z | −749m | |
| IN On blocks | 10:10z | 10:37z | 21:33z | −784m |
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 | 4m | 20m | −16m |
| Airborne | 40m | 39m | +1m |
| Taxi in | 1m | 8m | −7m |
| Block | 45m | 40m | +5m |
12604KT 48690M 33C Q1013 00102KT 25240M 19C Q1012 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 4,291 | 4,328 | −37 |
| At takeoff | 4,181 | 4,101 | +80 |
| At touchdown | 1,762 | 2,245 | −483 |
| On blocks | 1,730 | — | — |
| Burned | |||
| Taxi out | 109 | 227 | −118 |
| Trip | 2,420 | 1,856 | +564 |
| Climb | 859 | — | — |
| Cruise | 690 | — | — |
| Descent | 27 | — | — |
| Approach | 775 | — | — |
| Taxi in | 32 | — | — |
| Total burn | 2,561 | 2,083 | +478 |
The phases add up to 2,561 kg burned; the tank readings taken off blocks and on blocks put it at 2,536, 25 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 | Approach | −24 |
| Total penalty | −24 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 178 pax x $67.57 | $12,027.46 | |
| Fuel surcharge | 178 pax x $2.65 | $471.70 | |
| Bags, seats and fees | 178 pax x $19 | $3,382.00 | |
| In-flight sales | 178 pax x $4 | $712.00 | |
| Total revenue | $16,593.16 | ||
| Operating costs | |||
| Airport charges | −$3,737.00 | 30% | |
| Passenger service LOWS | 178 pax x $11 | −$1,958.00 | |
| Security LOWS | 178 pax x $6 | −$1,068.00 | |
| Landing fee LOWG | 79 t x $9 | −$711.00 | |
| Fuel | 5,590 lbs at $0.6258/lb ($4.19/gal, LOWS, hedged) | −$3,498.22 | 28% |
| Overheads · Distribution, sales, insurance & admin | 9% of revenue | −$1,493.38 | 12% |
| Maintenance | −$954.33 | 8% | |
| Airframe & engines | 0h40 x $857/h | −$571.33 | |
| Landing cycle | −$383.00 | ||
| Ground handling · Turnaround at LOWG | −$717.75 | 6% | |
| Navigation | −$701.35 | 6% | |
| Terminal charges LOWS | MTOW 79 t | −$358.12 | |
| En-route charges | 359 km, MTOW 79 t | −$343.23 | |
| Aircraft ownership · Lease | 0h40 x $1,043/h | −$695.33 | 6% |
| Emissions · EU ETS | 8.0 t CO2 x $75 | −$600.93 | 5% |
| Crew | −$242.66 | 2% | |
| Cabin crew | 4 x 0h40 x $35/h | −$93.33 | |
| First officer | 0h40 x $110/h | −$73.33 | |
| Pilot pay | $60.00/h × 0h 40m | −$40.00 | |
| Allowances | 6 crew x 0h40 x $9/h | −$36.00 | |
| Operating profit | $3,952.21 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 178 pax x $67.57 | Passenger revenue | $12,027.46 | |
| Bags, seats and fees: 178 pax x $19 | Ancillary revenue | $3,382.00 | |
| In-flight sales: 178 pax x $4 | Ancillary revenue | $712.00 | |
| Fuel surcharge: 178 pax x $2.65 | Passenger revenue | $471.70 | |
| 5,590 lbs at $0.6258/lb ($4.19/gal, LOWS, hedged) | Fuel | $3,498.22 | |
| Passenger service LOWS: 178 pax x $11 | Airport charges | $1,958.00 | |
| Distribution, sales, insurance & admin: 9% of revenue | Overheads | $1,493.38 | |
| Security LOWS: 178 pax x $6 | Airport charges | $1,068.00 | |
| Turnaround at LOWG | Ground handling | $717.75 | |
| Landing fee LOWG: 79 t x $9 | Airport charges | $711.00 | |
| Lease: 0h40 x $1,043/h | Aircraft ownership | $695.33 | |
| EU ETS: 8.0 t CO2 x $75 | Emissions | $600.93 | |
| Airframe & engines: 0h40 x $857/h | Maintenance | $571.33 | |
| Landing cycle | Maintenance | $383.00 | |
| Terminal charges LOWS: MTOW 79 t | Navigation | $358.12 | |
| En-route charges: 359 km, MTOW 79 t | Navigation | $343.23 | |
| Cabin crew: 4 x 0h40 x $35/h | Crew | $93.33 | |
| First officer: 0h40 x $110/h | Crew | $73.33 | |
| Pilot Payment @ 60 | Pilot Pay | $40.00 | |
| Allowances: 6 crew x 0h40 x $9/h | Crew | $36.00 |