| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 16:50z | 16:50z | 05:12z | −697m |
| OFF Airborne | 17:10z | 05:23z | −707m | |
| ON Touchdown | 23:37z | 11:56z | −701m | |
| IN On blocks | 23:45z | 23:45z | 12:00z | −705m |
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 | 11m | 20m | −9m |
| Airborne | 6h 33m | 6h 27m | +5m |
| Taxi in | 5m | 8m | −3m |
| Block | 6h 48m | 6h 55m | −7m |
11003KT 138600M 42C Q1013 36002KT 138600M 25C Q1019 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 70,781 | 65,907 | +4,874 |
| At takeoff | 70,346 | 64,909 | +5,437 |
| At touchdown | 15,949 | 10,733 | +5,216 |
| On blocks | 15,296 | — | — |
| Burned | |||
| Taxi out | 435 | 998 | −563 |
| Trip | 54,396 | 54,176 | +220 |
| Climb | 6,786 | — | — |
| Cruise | 44,491 | — | — |
| Descent | 776 | — | — |
| Approach | 2,092 | — | — |
| Taxi in | 653 | — | — |
| Total burn | 55,484 | 55,174 | +310 |
The phases add up to 55,484 kg burned; the tank readings taken off blocks and on blocks put it at 55,127, 357 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 on above 10,000ft | Climb | −1 |
| Total penalty | −1 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 255 pax x $350.74 | $89,438.70 | |
| Business | 45 pax x $1,114.13 | $50,135.85 | |
| First | 11 pax x $1,392.66 | $15,319.26 | |
| Fuel surcharge | 311 pax x $23.96 | $7,451.56 | |
| General Cargo | 14,600 kg x $2.60 | $38,003.80 | |
| Fuel surcharge | 14,600 kg x $0.240 | $3,497.94 | |
| Bags, seats and fees | 311 pax x $6 | $1,866.00 | |
| Total revenue | $205,713.11 | ||
| Operating costs | |||
| Fuel | 121,535 lbs at $0.6352/lb ($4.26/gal, OMDB, hedged) | −$77,199.03 | 41% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$28,799.84 | 15% |
| Maintenance | −$24,224.05 | 13% | |
| Airframe & engines | 6h33 x $3,491/h | −$22,866.05 | |
| Landing cycle | −$1,358.00 | ||
| Aircraft ownership · Lease | 6h33 x $3,685/h | −$24,136.75 | 13% |
| Navigation | −$10,428.63 | 6% | |
| En-route charges | 5,243 km, MTOW 380 t | −$9,684.17 | |
| Terminal charges OMDB | MTOW 380 t | −$744.46 | |
| Airport charges | −$8,707.00 | 5% | |
| Passenger service OMDB | 311 pax x $11 | −$3,421.00 | |
| Landing fee EDDF | 380 t x $9 | −$3,420.00 | |
| Security OMDB | 311 pax x $6 | −$1,866.00 | |
| Crew | −$5,834.35 | 3% | |
| Cabin crew | 8 x 6h33 x $44/h | −$2,305.60 | |
| Crew hotel EDDF | 10 rooms x $140 | −$1,400.00 | |
| First officer | 6h33 x $160/h | −$1,048.00 | |
| Allowances | 10 crew x 6h33 x $9/h | −$589.50 | |
| Pilot pay | $75.00/h × 6h 33m | −$491.25 | |
| Ground handling | −$4,465.00 | 2% | |
| Turnaround at EDDF | −$3,297.00 | ||
| Cargo handling | 14,600 kg x $0.08 | −$1,168.00 | |
| Catering · 311 pax, $9 a meal in economy | −$4,005.00 | 2% | |
| Emissions · CORSIA offsets | 174.2 t CO2 x $1.2 | −$209.04 | <1% |
| Operating profit | $17,704.42 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 255 pax x $350.74 | Passenger revenue | $89,438.70 | |
| Business: 45 pax x $1,114.13 | Passenger revenue | $50,135.85 | |
| General Cargo: 14,600 kg x $2.60 | Cargo revenue | $38,003.80 | |
| First: 11 pax x $1,392.66 | Passenger revenue | $15,319.26 | |
| Fuel surcharge: 311 pax x $23.96 | Passenger revenue | $7,451.56 | |
| Fuel surcharge: 14,600 kg x $0.240 | Cargo revenue | $3,497.94 | |
| Bags, seats and fees: 311 pax x $6 | Ancillary revenue | $1,866.00 | |
| 121,535 lbs at $0.6352/lb ($4.26/gal, OMDB, hedged) | Fuel | $77,199.03 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $28,799.84 | |
| Lease: 6h33 x $3,685/h | Aircraft ownership | $24,136.75 | |
| Airframe & engines: 6h33 x $3,491/h | Maintenance | $22,866.05 | |
| En-route charges: 5,243 km, MTOW 380 t | Navigation | $9,684.17 | |
| 311 pax, $9 a meal in economy | Catering | $4,005.00 | |
| Passenger service OMDB: 311 pax x $11 | Airport charges | $3,421.00 | |
| Landing fee EDDF: 380 t x $9 | Airport charges | $3,420.00 | |
| Turnaround at EDDF | Ground handling | $3,297.00 | |
| Cabin crew: 8 x 6h33 x $44/h | Crew | $2,305.60 | |
| Security OMDB: 311 pax x $6 | Airport charges | $1,866.00 | |
| Crew hotel EDDF: 10 rooms x $140 | Crew | $1,400.00 | |
| Landing cycle | Maintenance | $1,358.00 | |
| Cargo handling: 14,600 kg x $0.08 | Ground handling | $1,168.00 | |
| First officer: 6h33 x $160/h | Crew | $1,048.00 | |
| Terminal charges OMDB: MTOW 380 t | Navigation | $744.46 | |
| Allowances: 10 crew x 6h33 x $9/h | Crew | $589.50 | |
| Pilot Payment @ 75 | Pilot Pay | $491.25 | |
| CORSIA offsets: 174.2 t CO2 x $1.2 | Emissions | $209.04 |