| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 10:35z | 10:35z | 10:30z | −5m |
| OFF Airborne | 10:55z | 10:48z | −7m | |
| ON Touchdown | 11:37z | 11:35z | −1m | |
| IN On blocks | 11:45z | 11:53z | 11:45z | −8m |
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 | 47m | 50m | −3m |
| Taxi in | 9m | 8m | +1m |
| Block | 1h 15m | 1h 10m | +5m |
22026KT 39900M 33C Q1000 29015KT 36950M 32C Q1005 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 7,191 | 6,123 | +1,068 |
| At takeoff | 6,971 | 5,896 | +1,075 |
| At touchdown | 4,183 | 3,510 | +673 |
| On blocks | 3,734 | — | — |
| Burned | |||
| Taxi out | 220 | 227 | −7 |
| Trip | 2,788 | 2,386 | +402 |
| Climb | 989 | — | — |
| Cruise | 712 | — | — |
| Descent | 199 | — | — |
| Approach | 672 | — | — |
| Taxi in | 449 | — | — |
| Total burn | 3,457 | 2,613 | +844 |
The phases add up to 3,457 kg burned; the tank readings taken off blocks and on blocks put it at 3,008, 449 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 |
| Landing lights off below 10,000ft | Takeoff | −14 |
| Total penalty | −15 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 122 pax x $82.57 | $10,073.54 | |
| Business | 22 pax x $181.64 | $3,996.08 | |
| Fuel surcharge | 144 pax x $3.23 | $465.12 | |
| Bags, seats and fees | 144 pax x $6 | $864.00 | |
| Total revenue | $15,398.74 | ||
| Operating costs | |||
| Fuel | 6,631 lbs at $0.6019/lb ($4.03/gal, LCLK, hedged) | −$3,991.20 | 28% |
| Airport charges | −$3,159.00 | 22% | |
| Passenger service LCLK | 144 pax x $11 | −$1,584.00 | |
| Security LCLK | 144 pax x $6 | −$864.00 | |
| Landing fee LLBG | 79 t x $9 | −$711.00 | |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$2,155.82 | 15% |
| Maintenance | −$1,054.32 | 7% | |
| Airframe & engines | 0h47 x $857/h | −$671.32 | |
| Landing cycle | −$383.00 | ||
| Ground handling · Turnaround at LLBG | −$957.00 | 7% | |
| Aircraft ownership · Lease | 0h47 x $1,159/h | −$907.88 | 6% |
| Catering · 144 pax, $4 a meal in economy | −$752.00 | 5% | |
| Navigation | −$723.09 | 5% | |
| En-route charges | 433 km, MTOW 79 t | −$364.97 | |
| Terminal charges LCLK | MTOW 79 t | −$358.12 | |
| Crew | −$403.42 | 3% | |
| Cabin crew | 4 x 0h47 x $44/h | −$137.87 | |
| Pilot pay | $175.00/h × 0h 47m | −$137.08 | |
| First officer | 0h47 x $110/h | −$86.17 | |
| Allowances | 6 crew x 0h47 x $9/h | −$42.30 | |
| Emissions · CORSIA offsets | 9.5 t CO2 x $1.2 | −$11.41 | <1% |
| Operating profit | $1,283.60 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 122 pax x $82.57 | Passenger revenue | $10,073.54 | |
| Business: 22 pax x $181.64 | Passenger revenue | $3,996.08 | |
| Bags, seats and fees: 144 pax x $6 | Ancillary revenue | $864.00 | |
| Fuel surcharge: 144 pax x $3.23 | Passenger revenue | $465.12 | |
| 6,631 lbs at $0.6019/lb ($4.03/gal, LCLK, hedged) | Fuel | $3,991.20 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $2,155.82 | |
| Passenger service LCLK: 144 pax x $11 | Airport charges | $1,584.00 | |
| Turnaround at LLBG | Ground handling | $957.00 | |
| Lease: 0h47 x $1,159/h | Aircraft ownership | $907.88 | |
| Security LCLK: 144 pax x $6 | Airport charges | $864.00 | |
| 144 pax, $4 a meal in economy | Catering | $752.00 | |
| Landing fee LLBG: 79 t x $9 | Airport charges | $711.00 | |
| Airframe & engines: 0h47 x $857/h | Maintenance | $671.32 | |
| Landing cycle | Maintenance | $383.00 | |
| En-route charges: 433 km, MTOW 79 t | Navigation | $364.97 | |
| Terminal charges LCLK: MTOW 79 t | Navigation | $358.12 | |
| Cabin crew: 4 x 0h47 x $44/h | Crew | $137.87 | |
| Pilot Payment @ 175 | Pilot Pay | $137.08 | |
| First officer: 0h47 x $110/h | Crew | $86.17 | |
| Allowances: 6 crew x 0h47 x $9/h | Crew | $42.30 | |
| CORSIA offsets: 9.5 t CO2 x $1.2 | Emissions | $11.41 |