| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 03:05z | 03:05z | 15:37z | −687m |
| OFF Airborne | 03:25z | 15:44z | −701m | |
| ON Touchdown | 06:22z | 18:57z | −685m | |
| IN On blocks | 06:30z | 06:47z | 18:58z | −710m |
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 | 6m | 20m | −14m |
| Airborne | 3h 13m | 3h 15m | −2m |
| Taxi in | 1m | 8m | −7m |
| Block | 3h 20m | 3h 25m | −5m |
05006KT 18940M 31C Q1013 35107KT 18480M 31C Q1010 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 9,588 | 9,526 | +62 |
| At takeoff | 9,527 | 9,296 | +231 |
| At touchdown | 3,801 | 2,629 | +1,172 |
| On blocks | 3,778 | — | — |
| Burned | |||
| Taxi out | 61 | 230 | −169 |
| Trip | 5,726 | 6,667 | −941 |
| Climb | 994 | — | — |
| Cruise | 4,166 | — | — |
| Descent | 143 | — | — |
| Approach | 410 | — | — |
| Taxi in | 23 | — | — |
| Total burn | 5,810 | 6,897 | −1,087 |
| Rule triggered | Phase | Penalty |
|---|---|---|
| Landing lights on above 10,000ft | Climb | −1 |
| Speed exceeds 250kts below 10,000ft | Approach | −12 |
| Total penalty | −13 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 114 pax x $176.96 | $20,173.44 | |
| Fuel surcharge | 114 pax x $10.15 | $1,157.10 | |
| Bags, seats and fees | 114 pax x $19 | $2,166.00 | |
| In-flight sales | 114 pax x $4 | $456.00 | |
| Total revenue | $23,952.54 | ||
| Operating costs | |||
| Fuel | 12,841 lbs at $0.6352/lb ($4.26/gal, OOMS, hedged) | −$8,156.60 | 35% |
| Aircraft ownership · Lease | 3h13 x $1,043/h | −$3,354.98 | 14% |
| Maintenance | −$3,139.68 | 13% | |
| Airframe & engines | 3h13 x $857/h | −$2,756.68 | |
| Landing cycle | −$383.00 | ||
| Airport charges | −$2,649.00 | 11% | |
| Passenger service OOMS | 114 pax x $11 | −$1,254.00 | |
| Landing fee HSPN | 79 t x $9 | −$711.00 | |
| Security OOMS | 114 pax x $6 | −$684.00 | |
| Overheads · Distribution, sales, insurance & admin | 9% of revenue | −$2,155.73 | 9% |
| Navigation | −$2,043.69 | 9% | |
| En-route charges | 2,463 km, MTOW 79 t | −$1,795.76 | |
| Terminal charges OOMS | MTOW 79 t | −$247.93 | |
| Crew | −$1,029.33 | 4% | |
| First officer | 3h13 x $110/h | −$353.83 | |
| Cabin crew | 3 x 3h13 x $35/h | −$337.75 | |
| Pilot pay | $60.00/h × 3h 13m | −$193.00 | |
| Allowances | 5 crew x 3h13 x $9/h | −$144.75 | |
| Ground handling · Turnaround at HSPN | −$717.75 | 3% | |
| Emissions · CORSIA offsets | 18.4 t CO2 x $1.2 | −$22.09 | <1% |
| Operating profit | $683.69 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 114 pax x $176.96 | Passenger revenue | $20,173.44 | |
| Bags, seats and fees: 114 pax x $19 | Ancillary revenue | $2,166.00 | |
| Fuel surcharge: 114 pax x $10.15 | Passenger revenue | $1,157.10 | |
| In-flight sales: 114 pax x $4 | Ancillary revenue | $456.00 | |
| 12,841 lbs at $0.6352/lb ($4.26/gal, OOMS, hedged) | Fuel | $8,156.60 | |
| Lease: 3h13 x $1,043/h | Aircraft ownership | $3,354.98 | |
| Airframe & engines: 3h13 x $857/h | Maintenance | $2,756.68 | |
| Distribution, sales, insurance & admin: 9% of revenue | Overheads | $2,155.73 | |
| En-route charges: 2,463 km, MTOW 79 t | Navigation | $1,795.76 | |
| Passenger service OOMS: 114 pax x $11 | Airport charges | $1,254.00 | |
| Turnaround at HSPN | Ground handling | $717.75 | |
| Landing fee HSPN: 79 t x $9 | Airport charges | $711.00 | |
| Security OOMS: 114 pax x $6 | Airport charges | $684.00 | |
| Landing cycle | Maintenance | $383.00 | |
| First officer: 3h13 x $110/h | Crew | $353.83 | |
| Cabin crew: 3 x 3h13 x $35/h | Crew | $337.75 | |
| Terminal charges OOMS: MTOW 79 t | Navigation | $247.93 | |
| Pilot Payment @ 60 | Pilot Pay | $193.00 | |
| Allowances: 5 crew x 3h13 x $9/h | Crew | $144.75 | |
| CORSIA offsets: 18.4 t CO2 x $1.2 | Emissions | $22.09 |