| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 17:30z | 20:25z | 20:28z | +4m |
| OFF Airborne | 20:45z | 20:37z | −7m | |
| ON Touchdown | 21:38z | 21:35z | −3m | |
| IN On blocks | 18:51z | 21:45z | 21:45z | +1m |
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 | 57m | 48m | +9m |
| Taxi in | 11m | 8m | +3m |
| Block | 1h 17m | 1h 21m | −4m |
28014KT 16410M 15C Q1012 26012KT 16710M 16C Q1015 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 10,783 | 10,754 | +29 |
| At takeoff | 10,496 | 9,756 | +740 |
| At touchdown | 4,518 | 5,705 | −1,187 |
| On blocks | 3,623 | — | — |
| Burned | |||
| Taxi out | 288 | 998 | −710 |
| Trip | 5,977 | 4,051 | +1,926 |
| Climb | 1,611 | — | — |
| Cruise | 2,907 | — | — |
| Descent | 582 | — | — |
| Approach | 807 | — | — |
| Taxi in | 895 | — | — |
| Total burn | 7,160 | 5,049 | +2,111 |
The phases add up to 7,160 kg burned; the tank readings taken off blocks and on blocks put it at 6,648, 512 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.
No rules were triggered on this flight.
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| General Cargo | 28,690 kg x $0.86 | $24,759.47 | |
| Fuel surcharge | 28,690 kg x $0.049 | $1,411.01 | |
| Total revenue | $26,170.48 | ||
| Operating costs | |||
| Fuel | 14,657 lbs at $0.6455/lb ($4.33/gal, EGGW, hedged) | −$9,461.09 | 36% |
| Ground handling | −$4,131.20 | 16% | |
| Cargo handling | 28,690 kg x $0.08 | −$2,295.20 | |
| Turnaround at LFPG | −$1,836.00 | ||
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$3,663.87 | 14% |
| Maintenance | −$2,310.20 | 9% | |
| Airframe & engines | 0h57 x $1,676/h | −$1,592.20 | |
| Landing cycle | −$718.00 | ||
| Aircraft ownership · Lease | 0h57 x $2,395/h | −$2,275.25 | 9% |
| Emissions · EU ETS | 21.0 t CO2 x $75 | −$1,575.65 | 6% |
| Airport charges · Landing fee LFPG | 171.7 t x $9 | −$1,545.30 | 6% |
| Navigation | −$1,443.47 | 5% | |
| En-route charges | 587 km, MTOW 171.7 t | −$826.83 | |
| Terminal charges EGGW | MTOW 171.7 t | −$616.64 | |
| Crew | −$207.10 | <1% | |
| First officer | 0h57 x $150/h | −$142.50 | |
| Pilot pay | $50.00/h × 0h 57m | −$47.50 | |
| Allowances | 2 crew x 0h57 x $9/h | −$17.10 | |
| Operating loss | -$442.65 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| General Cargo: 28,690 kg x $0.86 | Cargo revenue | $24,759.47 | |
| Fuel surcharge: 28,690 kg x $0.049 | Cargo revenue | $1,411.01 | |
| 14,657 lbs at $0.6455/lb ($4.33/gal, EGGW, hedged) | Fuel | $9,461.09 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $3,663.87 | |
| Cargo handling: 28,690 kg x $0.08 | Ground handling | $2,295.20 | |
| Lease: 0h57 x $2,395/h | Aircraft ownership | $2,275.25 | |
| Turnaround at LFPG | Ground handling | $1,836.00 | |
| Airframe & engines: 0h57 x $1,676/h | Maintenance | $1,592.20 | |
| EU ETS: 21.0 t CO2 x $75 | Emissions | $1,575.65 | |
| Landing fee LFPG: 171.7 t x $9 | Airport charges | $1,545.30 | |
| En-route charges: 587 km, MTOW 171.7 t | Navigation | $826.83 | |
| Landing cycle | Maintenance | $718.00 | |
| Terminal charges EGGW: MTOW 171.7 t | Navigation | $616.64 | |
| First officer: 0h57 x $150/h | Crew | $142.50 | |
| Pilot Payment @ 50 | Pilot Pay | $47.50 | |
| Allowances: 2 crew x 0h57 x $9/h | Crew | $17.10 |
| Position | Consignment | To | ULD | Gross |
|---|---|---|---|---|
| 11L | General freight GGW-834788 | EGNX | AMA | 3,360 kg |
| 12L | Automotive parts GGW-851444 | EGNX | AMA | 3,210 kg |
| 10L | Dangerous goods, class 9 GGW-408556 | EGNX | AMA | 2,710 kg |
| 9L | Machinery GGW-874339 | EBBR | AMA | 2,710 kg |
| 13L | Automotive parts GGW-551466 | LFPG | AMA | 2,710 kg |
| 8L | Machinery GGW-713178 | EDDP | AMA | 2,510 kg |
| 14L | Cut flowers GGW-739164 | EGNX | AMA | 2,260 kg |
| 15L | Textiles and apparel GGW-101456 | EBBR | AMA | 1,810 kg |
| 6L | Cut flowers GGW-299204 | EDDP | AMA | 1,510 kg |
| 7L | Cut flowers GGW-243412 | EBBR | AMA | 1,410 kg |
| 16L | Valuables GGW-750785 | EGNX | AMA | 1,210 kg |
| 5L | Valuables GGW-545023 | EGNX | AMA | 1,110 kg |
| 18L | Valuables GGW-443266 | LFPG | AMA | 1,060 kg |