Air Sicilia Virtual Airways - Global financial report

Global financial report Air Sicilia Virtual Airways

Description Costs Revenues
Rental Hub € 756 973,39
Fleet
Buy Aircraft € 1 230 000,00
Leasing Aircraft € 494 372 341,62
Aircraft maintenance € 648 000,00
Passengers flights
Charter profit € 332 253 054,00
Landing fee Charter flights € 3 718 356,41
Fuel cost charter flights € 45 281 052,99
Regular flight profit € 78 775 473,00
Landing fee Regular flights € 2 442 267,42
Catering Costs Regular flights € 736 530,00
Cargo flights
Cargo flights profit € 401 128 506,00
Landing fee Cargo flights € 798 486,47
Fuel cost Regular and Cargo flights € 31 336 260,67
Crew
Salary € 20 378 381,26
Loans tranche € 11 269 152,00
€ 612 967 802,23 € 812 157 033,00
Starting Capital € 30 000 000,00
Virtual Airways Profits € 199 189 230,77
Description Costs Revenues
Hub
Open new Hub € 932 427,00
Rental Hub € 3 591 762,85
Fleet
Buy Aircraft € 136 818 818,00
Leasing Aircraft € 1 305 168 364,89
Aircraft maintenance € 1 650 000,00
Aircraft crash repair € 1 710 000,00
Passengers flights
Charter profit € 170 627 436,00
Landing fee Charter flights € 2 536 049,37
Fuel cost charter flights € 29 316 978,63
Regular flight profit € 520 953 359,00
Landing fee Regular flights € 9 845 426,67
Catering Costs Regular flights € 2 682 480,00
Cargo flights
Cargo flights profit € 1 627 470 301,00
Landing fee Cargo flights € 3 351 089,96
Fuel cost Regular and Cargo flights € 126 907 674,56
Crew
Salary € 82 052 886,40
Loans tranche € 22 538 304,00
€ 1 729 102 262,32 € 2 319 051 096,00
Starting Capital € 30 000 000,00
Virtual Airways Profits € 589 948 833,68
Description Costs Revenues
Hub
Open new Hub € 1 009 125,00
Rental Hub € 1 332 528,33
Fleet
Buy Aircraft € 7 334 500,00
Leasing Aircraft € 485 090 864,14
Aircraft maintenance € 1 782 000,00
Aircraft crash repair € 4 050 000,00
Passengers flights
Charter profit € 162 730 250,00
Landing fee Charter flights € 2 725 706,00
Fuel cost charter flights € 28 146 200,20
Regular flight profit € 188 666 096,00
Landing fee Regular flights € 6 555 357,29
Catering Costs Regular flights € 1 725 660,00
Cargo flights
Cargo flights profit € 469 715 506,00
Landing fee Cargo flights € 1 008 525,58
Fuel cost Regular and Cargo flights € 43 704 616,54
Crew
Salary € 23 995 964,90
Loans
Loans € 67 096 100,00
Loans tranche € 19 519 238,00
Extinction debit € 15 732 910,00
€ 643 713 195,97 € 888 207 952,00
Starting Capital € 30 000 000,00
Virtual Airways Profits € 244 494 756,03
Description Costs Revenues
Hub
Open new Hub € 571 392,00
Rental Hub € 765 978,40
Fleet
Buy Aircraft € 7 900 000,00
Leasing Aircraft € 350 132 736,44
Aircraft maintenance € 864 000,00
Aircraft crash repair € 5 400 000,00
Passengers flights
Charter profit € 48 916 762,00
Landing fee Charter flights € 1 060 004,93
Fuel cost charter flights € 8 947 687,34
Catering Costs Charter flights € 5 370,00
Regular flight profit € 112 565 978,00
Landing fee Regular flights € 4 494 424,92
Catering Costs Regular flights € 1 309 415,00
Cargo flights
Cargo flights profit € 216 797 845,00
Landing fee Cargo flights € 277 897,38
Fuel cost Regular and Cargo flights € 17 604 021,96
Crew
Salary € 2 497 486,34
Loans
Loans € 22 895 000,00
Loans tranche € 8 162 736,40
Extinction debit € 2 020 109,00
€ 412 013 260,11 € 401 175 585,00
Starting Capital € 30 000 000,00
Virtual Airways Profits - € 10 837 675,11
Description Costs Revenues
Hub
Open new Hub € 159 444,00
Fleet
Buy Aircraft € 307 500,00
Leasing Aircraft € 4 451 082,00
Passengers flights
Charter profit € 394 416,00
Landing fee Charter flights € 78 457,35
Fuel cost charter flights € 240 675,58
Regular flight profit € 967 079,00
Landing fee Regular flights € 10 239,78
Cargo flights
Cargo flights profit € 63 622,00
Landing fee Cargo flights € 2 192,22
Fuel cost Regular and Cargo flights € 4 304,93
Crew
Salary € 3 808,90
Loans
Loans € 816 793,00
€ 5 257 704,76 € 2 241 910,00
Starting Capital € 30 000 000,00
Virtual Airways Profits - € 3 015 794,76

Finance chart

Loans 

( VA Cash: € 1 049 627 457,61 )
Date Bank Amount Percent Mounths Interest Mounth rate
08-02-2018 ( ) Bank of America € 29 042 200,00
residual debt: € 10 455 800,00
6% 56 € 8 131 816,00 € 663 821,71
08-02-2018 ( ) Itau Unibanco Holding € 38 053 900,00
residual debt: € 4 050 850,00
3% 34 € 3 234 581,50 € 1 214 367,10



12-11-2018
Aerosoft Airport Rio de Janeiro International V2.0 XP

L'Aeroporto Internazionale di Rio de Janeiro-Galeão (IATA: GIG, ICAO: SBGL), costruito nel 1952 nel quartiere di Ilha do Governador ed intitolato al musicista Antônio Carlos Jobim, è il principale aeroporto internazio ....


15-10-2018
Aerosoft A320 Family professional

La gamma di aeromobili A320 è una delle più comuni nei cieli. Questi aerei di linea a doppio-getto a corto e medio raggio si sono dimostrati convenienti, affidabili e prontamente disponibili, rendendoli le opzioni migl ....


10-10-2018
Motore critico ( Critical Engine )

Il motore critico di un velivolo ad ala fissa multi-motore è il motore che, in caso di guasto, influirebbe negativamente sulle prestazioni o sulla capacità di manovra di un aereo. Sui velivoli ad elica, vi è un ....


04-10-2018
Aerosoft Dortmund XP

Scopri il centro della regione della Ruhr su XPlane 11 - lo scenario Dortmund XP è una ricostruzione completa della città di Dortmund per il simulatore di volo targato Laminar. Oltre all'intera area urbana di Dortmu ....


07-08-2018
Aerosoft Professional Flight Planner PFPX

PFPX - Professional Flight Planner X - è un nuovo ed innovativo strumento di pianificazione del volo sviluppato da piloti e dispatcher del mondo reale. È un'aggiunta preziosa e realistica alla tua esperienza di simulaz ....