| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 15:55z | 15:55z | 14:48z | −67m |
| OFF Airborne | 16:15z | 14:56z | −78m | |
| ON Touchdown | 18:07z | 17:32z | −34m | |
| IN On blocks | 18:15z | 18:24z | 17:36z | −48m |
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 | 9m | 20m | −11m |
| Airborne | 2h 36m | 2h 02m | +34m |
| Taxi in | 4m | 8m | −4m |
| Block | 2h 49m | 2h 20m | +29m |
14601KT 138600M 17C Q1016 18002KT 138600M 23C Q1015 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 8,686 | 8,718 | −32 |
| At takeoff | 8,561 | 8,491 | +70 |
| At touchdown | 2,409 | 2,911 | −502 |
| On blocks | 2,210 | — | — |
| Burned | |||
| Taxi out | 125 | 227 | −102 |
| Trip | 6,152 | 5,580 | +572 |
| Climb | 1,762 | — | — |
| Cruise | 3,538 | — | — |
| Descent | 98 | — | — |
| Approach | 690 | — | — |
| Taxi in | 199 | — | — |
| Total burn | 6,476 | 5,807 | +669 |
The phases add up to 6,476 kg burned; the tank readings taken off blocks and on blocks put it at 6,357, 119 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 |
| Gear not down below 1,000ft AGL | Approach | −25 |
| Landing gear not down below 400ft AGL | Approach | −10 |
| Total penalty | −36 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 155 pax x $137.72 | $21,346.60 | |
| Fuel surcharge | 155 pax x $9.19 | $1,424.45 | |
| Bags, seats and fees | 155 pax x $19 | $2,945.00 | |
| In-flight sales | 155 pax x $4 | $620.00 | |
| Total revenue | $26,336.05 | ||
| Operating costs | |||
| Fuel | 14,015 lbs at $0.6545/lb ($4.39/gal, EDDS, hedged) | −$9,172.82 | 36% |
| Airport charges | −$3,346.00 | 13% | |
| Passenger service EDDS | 155 pax x $11 | −$1,705.00 | |
| Security EDDS | 155 pax x $6 | −$930.00 | |
| Landing fee LGKV | 79 t x $9 | −$711.00 | |
| Aircraft ownership · Lease | 2h36 x $1,043/h | −$2,711.80 | 11% |
| Maintenance | −$2,611.20 | 10% | |
| Airframe & engines | 2h36 x $857/h | −$2,228.20 | |
| Landing cycle | −$383.00 | ||
| Overheads · Distribution, sales, insurance & admin | 9% of revenue | −$2,370.24 | 9% |
| Navigation | −$1,923.88 | 8% | |
| En-route charges | 1,639 km, MTOW 79 t | −$1,565.76 | |
| Terminal charges EDDS | MTOW 79 t | −$358.12 | |
| Emissions · EU ETS | 20.1 t CO2 x $75 | −$1,506.63 | 6% |
| Crew | −$946.40 | 4% | |
| Cabin crew | 4 x 2h36 x $35/h | −$364.00 | |
| First officer | 2h36 x $110/h | −$286.00 | |
| Pilot pay | $60.00/h × 2h 36m | −$156.00 | |
| Allowances | 6 crew x 2h36 x $9/h | −$140.40 | |
| Ground handling · Turnaround at LGKV | −$717.75 | 3% | |
| Operating profit | $1,029.33 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 155 pax x $137.72 | Passenger revenue | $21,346.60 | |
| Bags, seats and fees: 155 pax x $19 | Ancillary revenue | $2,945.00 | |
| Fuel surcharge: 155 pax x $9.19 | Passenger revenue | $1,424.45 | |
| In-flight sales: 155 pax x $4 | Ancillary revenue | $620.00 | |
| 14,015 lbs at $0.6545/lb ($4.39/gal, EDDS, hedged) | Fuel | $9,172.82 | |
| Lease: 2h36 x $1,043/h | Aircraft ownership | $2,711.80 | |
| Distribution, sales, insurance & admin: 9% of revenue | Overheads | $2,370.24 | |
| Airframe & engines: 2h36 x $857/h | Maintenance | $2,228.20 | |
| Passenger service EDDS: 155 pax x $11 | Airport charges | $1,705.00 | |
| En-route charges: 1,639 km, MTOW 79 t | Navigation | $1,565.76 | |
| EU ETS: 20.1 t CO2 x $75 | Emissions | $1,506.63 | |
| Security EDDS: 155 pax x $6 | Airport charges | $930.00 | |
| Turnaround at LGKV | Ground handling | $717.75 | |
| Landing fee LGKV: 79 t x $9 | Airport charges | $711.00 | |
| Landing cycle | Maintenance | $383.00 | |
| Cabin crew: 4 x 2h36 x $35/h | Crew | $364.00 | |
| Terminal charges EDDS: MTOW 79 t | Navigation | $358.12 | |
| First officer: 2h36 x $110/h | Crew | $286.00 | |
| Pilot Payment @ 60 | Pilot Pay | $156.00 | |
| Allowances: 6 crew x 2h36 x $9/h | Crew | $140.40 |