| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 16:40z | 16:40z | 14:38z | −121m |
| OFF Airborne | 17:00z | 14:55z | −124m | |
| ON Touchdown | 18:42z | 17:17z | −84m | |
| IN On blocks | 18:50z | 19:02z | 17:27z | −95m |
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 | 17m | 20m | −3m |
| Airborne | 2h 22m | 1h 55m | +27m |
| Taxi in | 10m | 8m | +2m |
| Block | 2h 49m | 2h 10m | +39m |
36001KT 138600M 24C Q1013 17002KT 138600M 35C Q1013 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 8,772 | 8,825 | −53 |
| At takeoff | 8,586 | 8,598 | −12 |
| At touchdown | 1,217 | 3,198 | −1,981 |
| On blocks | 738 | — | — |
| Burned | |||
| Taxi out | 186 | 227 | −41 |
| Trip | 7,369 | 5,400 | +1,969 |
| Climb | 2,152 | — | — |
| Cruise | 2,537 | — | — |
| Descent | 242 | — | — |
| Approach | 2,199 | — | — |
| Taxi in | 479 | — | — |
| Total burn | 8,034 | 5,627 | +2,407 |
The phases add up to 8,034 kg burned; the tank readings taken off blocks and on blocks put it at 7,555, 479 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 |
|---|---|---|
| Excessive G-force (> 2.0G) | Descent | −3 |
| Excessive bank angle (> 40°) | Descent | −10 |
| Landing gear not retracted above 10,000ft AGL | Cruise | −3 |
| Total penalty | −16 |
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 163 pax x $97.94 | $15,964.22 | |
| Fuel surcharge | 163 pax x $4.12 | $671.56 | |
| Bags, seats and fees | 163 pax x $28 | $4,564.00 | |
| In-flight sales | 163 pax x $6 | $978.00 | |
| Total revenue | $22,177.78 | ||
| Operating costs | |||
| Fuel | 16,655 lbs at $0.5523/lb ($3.70/gal, EKCH, hedged) | −$9,198.56 | 39% |
| Airport charges | −$3,482.00 | 15% | |
| Passenger service EKCH | 163 pax x $11 | −$1,793.00 | |
| Security EKCH | 163 pax x $6 | −$978.00 | |
| Landing fee LIME | 79 t x $9 | −$711.00 | |
| Maintenance | −$2,411.23 | 10% | |
| Airframe & engines | 2h22 x $857/h | −$2,028.23 | |
| Landing cycle | −$383.00 | ||
| Aircraft ownership · Lease | 2h22 x $985/h | −$2,331.17 | 10% |
| Emissions · EU ETS | 23.9 t CO2 x $75 | −$1,790.43 | 8% |
| Navigation | −$1,748.73 | 7% | |
| En-route charges | 1,456 km, MTOW 79 t | −$1,390.61 | |
| Terminal charges EKCH | MTOW 79 t | −$358.12 | |
| Overheads · Distribution, sales, insurance & admin | 6% of revenue | −$1,330.67 | 6% |
| Crew | −$814.13 | 3% | |
| Cabin crew | 4 x 2h22 x $30/h | −$284.00 | |
| First officer | 2h22 x $110/h | −$260.33 | |
| Pilot pay | $60.00/h × 2h 22m | −$142.00 | |
| Allowances | 6 crew x 2h22 x $9/h | −$127.80 | |
| Ground handling · Turnaround at LIME | −$574.20 | 2% | |
| Operating loss | -$1,503.34 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 163 pax x $97.94 | Passenger revenue | $15,964.22 | |
| Bags, seats and fees: 163 pax x $28 | Ancillary revenue | $4,564.00 | |
| In-flight sales: 163 pax x $6 | Ancillary revenue | $978.00 | |
| Fuel surcharge: 163 pax x $4.12 | Passenger revenue | $671.56 | |
| 16,655 lbs at $0.5523/lb ($3.70/gal, EKCH, hedged) | Fuel | $9,198.56 | |
| Lease: 2h22 x $985/h | Aircraft ownership | $2,331.17 | |
| Airframe & engines: 2h22 x $857/h | Maintenance | $2,028.23 | |
| Passenger service EKCH: 163 pax x $11 | Airport charges | $1,793.00 | |
| EU ETS: 23.9 t CO2 x $75 | Emissions | $1,790.43 | |
| En-route charges: 1,456 km, MTOW 79 t | Navigation | $1,390.61 | |
| Distribution, sales, insurance & admin: 6% of revenue | Overheads | $1,330.67 | |
| Security EKCH: 163 pax x $6 | Airport charges | $978.00 | |
| Landing fee LIME: 79 t x $9 | Airport charges | $711.00 | |
| Turnaround at LIME | Ground handling | $574.20 | |
| Landing cycle | Maintenance | $383.00 | |
| Terminal charges EKCH: MTOW 79 t | Navigation | $358.12 | |
| Cabin crew: 4 x 2h22 x $30/h | Crew | $284.00 | |
| First officer: 2h22 x $110/h | Crew | $260.33 | |
| Pilot Payment @ 60 | Pilot Pay | $142.00 | |
| Allowances: 6 crew x 2h22 x $9/h | Crew | $127.80 |