| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 07:20z | 07:20z | 17:43z | −816m |
| OFF Airborne | 07:40z | 17:49z | −830m | |
| ON Touchdown | 09:02z | 19:18z | −824m | |
| IN On blocks | 09:10z | 09:16z | 19:18z | −838m |
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 | 1h 28m | 1h 29m | 0m |
| Taxi in | 1m | 8m | −7m |
| Block | 1h 35m | 1h 50m | −15m |
24006KT 9180M 29C Q1013 04005KT 13730M 32C Q1006 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 5,829 | 5,802 | +27 |
| At takeoff | — | 5,572 | — |
| At touchdown | 3,069 | 2,343 | +726 |
| On blocks | 5,802 | — | — |
| Burned | |||
| Taxi out | — | 230 | — |
| Trip | — | 3,229 | — |
| Climb | 973 | — | — |
| Cruise | 1,337 | — | — |
| Descent | 87 | — | — |
| Approach | 406 | — | — |
| Taxi in | 27 | — | — |
| Total burn | 27 | 3,459 | −3,432 |
The phases add up to 27 kg burned; the tank readings taken off blocks and on blocks put it at 2,787, 2,760 more. 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 on above 10,000ft | Climb | −1 |
| Hard landing (worse than -600 fpm) | Landing | −5 |
| Total penalty | −6 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 110 pax x $121.37 | $13,350.70 | |
| Business | 20 pax x $267.02 | $5,340.40 | |
| First | 5 pax x $333.77 | $1,668.85 | |
| Fuel surcharge | 135 pax x $3.77 | $508.95 | |
| General Cargo | 2,970 kg x $1.04 | $3,100.68 | |
| Fuel surcharge | 2,970 kg x $0.038 | $111.94 | |
| Bags, seats and fees | 135 pax x $6 | $810.00 | |
| Total revenue | $24,891.52 | ||
| Operating costs | |||
| Maintenance | −$11,716.93 | 43% | |
| Hard landing inspection (-603 fpm) | −$10,077.00 | ||
| Airframe & engines | 1h28 x $857/h | −$1,256.93 | |
| Landing cycle | −$383.00 | ||
| Fuel | 6,145 lbs at $0.6534/lb ($4.38/gal, OOSA, hedged) | −$4,015.14 | 15% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$3,484.81 | 13% |
| Airport charges | −$3,006.00 | 11% | |
| Passenger service OOSA | 135 pax x $11 | −$1,485.00 | |
| Security OOSA | 135 pax x $6 | −$810.00 | |
| Landing fee OMAA | 79 t x $9 | −$711.00 | |
| Aircraft ownership · Lease | 1h28 x $1,159/h | −$1,699.87 | 6% |
| Ground handling | −$1,194.60 | 4% | |
| Turnaround at OMAA | −$957.00 | ||
| Cargo handling | 2,970 kg x $0.08 | −$237.60 | |
| Navigation | −$1,040.50 | 4% | |
| En-route charges | 1,087 km, MTOW 79 t | −$792.57 | |
| Terminal charges OOSA | MTOW 79 t | −$247.93 | |
| Catering · 135 pax, $4 a meal in economy | −$780.00 | 3% | |
| Crew | −$508.93 | 2% | |
| Cabin crew | 3 x 1h28 x $44/h | −$193.60 | |
| First officer | 1h28 x $110/h | −$161.33 | |
| Pilot pay | $60.00/h × 1h 28m | −$88.00 | |
| Allowances | 5 crew x 1h28 x $9/h | −$66.00 | |
| Emissions · CORSIA offsets | 8.8 t CO2 x $1.2 | −$10.57 | <1% |
| Operating loss | -$2,565.83 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 110 pax x $121.37 | Passenger revenue | $13,350.70 | |
| Business: 20 pax x $267.02 | Passenger revenue | $5,340.40 | |
| General Cargo: 2,970 kg x $1.04 | Cargo revenue | $3,100.68 | |
| First: 5 pax x $333.77 | Passenger revenue | $1,668.85 | |
| Bags, seats and fees: 135 pax x $6 | Ancillary revenue | $810.00 | |
| Fuel surcharge: 135 pax x $3.77 | Passenger revenue | $508.95 | |
| Fuel surcharge: 2,970 kg x $0.038 | Cargo revenue | $111.94 | |
| Hard landing inspection (-603 fpm) | Maintenance | $10,077.00 | |
| 6,145 lbs at $0.6534/lb ($4.38/gal, OOSA, hedged) | Fuel | $4,015.14 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $3,484.81 | |
| Lease: 1h28 x $1,159/h | Aircraft ownership | $1,699.87 | |
| Passenger service OOSA: 135 pax x $11 | Airport charges | $1,485.00 | |
| Airframe & engines: 1h28 x $857/h | Maintenance | $1,256.93 | |
| Turnaround at OMAA | Ground handling | $957.00 | |
| Security OOSA: 135 pax x $6 | Airport charges | $810.00 | |
| En-route charges: 1,087 km, MTOW 79 t | Navigation | $792.57 | |
| 135 pax, $4 a meal in economy | Catering | $780.00 | |
| Landing fee OMAA: 79 t x $9 | Airport charges | $711.00 | |
| Landing cycle | Maintenance | $383.00 | |
| Terminal charges OOSA: MTOW 79 t | Navigation | $247.93 | |
| Cargo handling: 2,970 kg x $0.08 | Ground handling | $237.60 | |
| Cabin crew: 3 x 1h28 x $44/h | Crew | $193.60 | |
| First officer: 1h28 x $110/h | Crew | $161.33 | |
| Pilot Payment @ 60 | Pilot Pay | $88.00 | |
| Allowances: 5 crew x 1h28 x $9/h | Crew | $66.00 | |
| CORSIA offsets: 8.8 t CO2 x $1.2 | Emissions | $10.57 |