| Event | Scheduled | Your time | Actual | Variance |
|---|---|---|---|---|
| OUT Off blocks | 23:25z | 23:25z | 06:24z | +81059m |
| OFF Airborne | 23:45z | 06:24z | +81039m | |
| ON Touchdown | 01:27z | 20:54z | −272m | |
| IN On blocks | 01:35z | 01:36z | 21:33z | −243m |
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 | 0m | 20m | −20m |
| Airborne | 0m | 1h 43m | −103m |
| Taxi in | 39m | 8m | +31m |
| Block | 0m | 2h 10m | −130m |
00002KT 138600M 27C Q1013 21007KT 138600M 15C Q1013 | Item | Actual | Planned | Variance |
|---|---|---|---|
| On board | |||
| Off blocks | 10,372 | 8,050 | +2,322 |
| At takeoff | — | 7,823 | — |
| At touchdown | 8,022 | 3,209 | +4,813 |
| Burned | |||
| Taxi out | — | 227 | — |
| Trip | — | 4,614 | — |
| Climb | 0 | — | — |
| Cruise | 0 | — | — |
| Descent | 0 | — | — |
| Approach | 0 | — | — |
No rules were triggered on this flight.
| Income statement | Basis | Amount | Share of costs |
|---|---|---|---|
| Revenue | |||
| Economy | 151 pax x $50.95 | $7,693.45 | |
| Fuel surcharge | 151 pax x $2.53 | $382.03 | |
| Bags, seats and fees | 151 pax x $12 | $1,812.00 | |
| In-flight sales | 151 pax x $5 | $755.00 | |
| Total revenue | $10,642.48 | ||
| Operating costs | |||
| Airport charges | −$3,278.00 | 37% | |
| Passenger service LUKK | 151 pax x $11 | −$1,661.00 | |
| Security LUKK | 151 pax x $6 | −$906.00 | |
| Landing fee LGKR | 79 t x $9 | −$711.00 | |
| Fuel | 5,181 lbs at $0.6083/lb ($4.08/gal, LUKK, hedged) | −$3,151.60 | 36% |
| Overheads · Distribution, sales, insurance & admin | 8% of revenue | −$851.40 | 10% |
| Ground handling · Turnaround at LGKR | −$765.60 | 9% | |
| Maintenance | −$397.28 | 4% | |
| Landing cycle | −$383.00 | ||
| Airframe & engines | 0h01 x $857/h | −$14.28 | |
| Navigation · Terminal charges LUKK | MTOW 79 t | −$358.12 | 4% |
| Aircraft ownership · Lease | 0h01 x $1,101/h | −$18.35 | <1% |
| Emissions · CORSIA offsets | 7.4 t CO2 x $1.2 | −$8.91 | <1% |
| Crew | −$6.13 | <1% | |
| Cabin crew | 4 x 0h01 x $36/h | −$2.40 | |
| First officer | 0h01 x $110/h | −$1.83 | |
| Pilot pay | $60.00/h × 0h 1m | −$1.00 | |
| Allowances | 6 crew x 0h01 x $9/h | −$0.90 | |
| Operating profit | $1,807.09 | ||
| Entry | Group | Credit | Debit |
|---|---|---|---|
| Economy: 151 pax x $50.95 | Passenger revenue | $7,693.45 | |
| Bags, seats and fees: 151 pax x $12 | Ancillary revenue | $1,812.00 | |
| In-flight sales: 151 pax x $5 | Ancillary revenue | $755.00 | |
| Fuel surcharge: 151 pax x $2.53 | Passenger revenue | $382.03 | |
| 5,181 lbs at $0.6083/lb ($4.08/gal, LUKK, hedged) | Fuel | $3,151.60 | |
| Passenger service LUKK: 151 pax x $11 | Airport charges | $1,661.00 | |
| Security LUKK: 151 pax x $6 | Airport charges | $906.00 | |
| Distribution, sales, insurance & admin: 8% of revenue | Overheads | $851.40 | |
| Turnaround at LGKR | Ground handling | $765.60 | |
| Landing fee LGKR: 79 t x $9 | Airport charges | $711.00 | |
| Landing cycle | Maintenance | $383.00 | |
| Terminal charges LUKK: MTOW 79 t | Navigation | $358.12 | |
| Lease: 0h01 x $1,101/h | Aircraft ownership | $18.35 | |
| Airframe & engines: 0h01 x $857/h | Maintenance | $14.28 | |
| CORSIA offsets: 7.4 t CO2 x $1.2 | Emissions | $8.91 | |
| Cabin crew: 4 x 0h01 x $36/h | Crew | $2.40 | |
| First officer: 0h01 x $110/h | Crew | $1.83 | |
| Pilot Payment @ 60 | Pilot Pay | $1.00 | |
| Allowances: 6 crew x 0h01 x $9/h | Crew | $0.90 |