| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 07:20z | 07:20z | 18:20z | −780m |
| OFF Airborne | 07:40z | 18:36z | −784m | |
| ON Touchdown | 12:52z | 00:12z | −759m | |
| IN On blocks | 13:00z | 13:13z | 00:19z | −774m |
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 | 16m | 20m | −4m |
| Airborne | 5h 36m | 5h 26m | +10m |
| Taxi in | 7m | 8m | −1m |
| Block | 5h 59m | 5h 40m | +19m |
08012KT 22230M 18C Q1015 27017KT 11370M 16C Q1012 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 41,459 | 38,788 | +2,671 |
| At takeoff | 9,282 | 38,289 | −29,007 |
| At touchdown | 9,230 | 6,413 | +2,817 |
| On blocks | 8,560 | — | — |
| Burned | |||
| Taxi out | 32,177 | 499 | +31,678 |
| Trip | 52 | 31,876 | −31,824 |
| Climb | 5,557 | — | — |
| Cruise | 21,144 | — | — |
| Descent | 2,795 | — | — |
| Approach | 2,130 | — | — |
| Taxi in | 670 | — | — |
| Total burn | 32,899 | 32,375 | +524 |
The phases add up to 32,899 kg burned; the tank readings taken off blocks and on blocks put it at 32,476, 423 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 off below 10,000ft | Approach | −4 |
| Total penalty | −4 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 239 pax x $329.11 | $78,657.29 | |
| Business | 43 pax x $1,020.87 | $43,897.41 | |
| Fuel surcharge | 282 pax x $9.63 | $2,715.66 | |
| General Cargo | 11,900 kg x $2.45 | $29,095.50 | |
| Fuel surcharge | 11,900 kg x $0.096 | $1,145.45 | |
| Bags, seats and fees | 282 pax x $6 | $1,692.00 | |
| Total revenue | $157,203.31 | ||
| Operating costs | |||
| Fuel | 71,598 lbs at $0.5749/lb ($3.85/gal, KBOS, hedged) | −$41,161.69 | 35% |
| Overheads · Distribution, sales, insurance & admin | 14% of revenue | −$22,008.46 | 19% |
| Aircraft ownership · Lease | 5h36 x $3,211/h | −$17,981.60 | 15% |
| Maintenance | −$13,551.80 | 11% | |
| Airframe & engines | 5h36 x $2,248/h | −$12,588.80 | |
| Landing cycle | −$963.00 | ||
| Airport charges | −$7,314.00 | 6% | |
| Passenger service KBOS | 282 pax x $11 | −$3,102.00 | |
| Landing fee EIDW | 280 t x $9 | −$2,520.00 | |
| Security KBOS | 282 pax x $6 | −$1,692.00 | |
| Navigation · En-route charges | 4,984 km, MTOW 280 t | −$6,368.58 | 5% |
| Ground handling | −$3,414.00 | 3% | |
| Turnaround at EIDW | −$2,462.00 | ||
| Cargo handling | 11,900 kg x $0.08 | −$952.00 | |
| Catering · 282 pax, $9 a meal in economy | −$3,312.00 | 3% | |
| Crew | −$3,057.60 | 3% | |
| Cabin crew | 6 x 5h36 x $44/h | −$1,478.40 | |
| First officer | 5h36 x $150/h | −$840.00 | |
| Allowances | 8 crew x 5h36 x $9/h | −$403.20 | |
| Pilot pay | $60.00/h × 5h 36m | −$336.00 | |
| Emissions · CORSIA offsets | 102.6 t CO2 x $1.2 | −$123.15 | <1% |
| Operating profit | $38,910.43 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 239 pax x $329.11 | Passenger revenue | $78,657.29 | |
| Business: 43 pax x $1,020.87 | Passenger revenue | $43,897.41 | |
| General Cargo: 11,900 kg x $2.45 | Cargo revenue | $29,095.50 | |
| Fuel surcharge: 282 pax x $9.63 | Passenger revenue | $2,715.66 | |
| Bags, seats and fees: 282 pax x $6 | Ancillary revenue | $1,692.00 | |
| Fuel surcharge: 11,900 kg x $0.096 | Cargo revenue | $1,145.45 | |
| 71,598 lbs at $0.5749/lb ($3.85/gal, KBOS, hedged) | Fuel | $41,161.69 | |
| Distribution, sales, insurance & admin: 14% of revenue | Overheads | $22,008.46 | |
| Lease: 5h36 x $3,211/h | Aircraft ownership | $17,981.60 | |
| Airframe & engines: 5h36 x $2,248/h | Maintenance | $12,588.80 | |
| En-route charges: 4,984 km, MTOW 280 t | Navigation | $6,368.58 | |
| 282 pax, $9 a meal in economy | Catering | $3,312.00 | |
| Passenger service KBOS: 282 pax x $11 | Airport charges | $3,102.00 | |
| Landing fee EIDW: 280 t x $9 | Airport charges | $2,520.00 | |
| Turnaround at EIDW | Ground handling | $2,462.00 | |
| Security KBOS: 282 pax x $6 | Airport charges | $1,692.00 | |
| Cabin crew: 6 x 5h36 x $44/h | Crew | $1,478.40 | |
| Landing cycle | Maintenance | $963.00 | |
| Cargo handling: 11,900 kg x $0.08 | Ground handling | $952.00 | |
| First officer: 5h36 x $150/h | Crew | $840.00 | |
| Allowances: 8 crew x 5h36 x $9/h | Crew | $403.20 | |
| Pilot Payment @ 60 | Pilot Pay | $336.00 | |
| CORSIA offsets: 102.6 t CO2 x $1.2 | Emissions | $123.15 |