Air Sicilia Virtual Airways - Global financial report

Global financial report Air Sicilia Virtual Airways

Description Costs Revenues
Rental Hub € 544 803,39
Fleet
Buy Aircraft € 5 504 500,00
Leasing Aircraft € 128 940 128,86
Aircraft maintenance € 648 000,00
Aircraft crash repair € 2 430 000,00
Passengers flights
Charter profit € 52 177 608,00
Landing fee Charter flights € 762 906,24
Fuel cost charter flights € 6 608 644,76
Regular flight profit € 42 906 184,00
Landing fee Regular flights € 1 987 218,91
Catering Costs Regular flights € 560 245,00
Cargo flights
Cargo flights profit € 47 513 862,00
Landing fee Cargo flights € 94 618,95
Fuel cost Regular and Cargo flights € 12 065 185,89
Crew
Salary € 2 329 134,45
Loans
Loans € 67 096 100,00
Loans tranche € 4 493 702,00
Extinction debit € 15 732 909,00
€ 182 701 997,45 € 209 693 754,00
Starting Capital € 30 000 000,00
Virtual Airways Profits € 26 991 756,55
Description Costs Revenues
Hub
Open new Hub € 571 392,00
Rental Hub € 755 706,80
Fleet
Buy Aircraft € 7 900 000,00
Leasing Aircraft € 348 927 583,29
Aircraft maintenance € 864 000,00
Aircraft crash repair € 5 400 000,00
Passengers flights
Charter profit € 48 916 760,00
Landing fee Charter flights € 1 060 004,93
Fuel cost charter flights € 8 947 688,98
Catering Costs Charter flights € 5 370,00
Regular flight profit € 112 565 983,00
Landing fee Regular flights € 4 494 424,92
Catering Costs Regular flights € 1 309 415,00
Cargo flights
Cargo flights profit € 216 797 807,00
Landing fee Cargo flights € 277 897,38
Fuel cost Regular and Cargo flights € 17 604 021,18
Crew
Salary € 2 497 485,76
Loans
Loans € 22 895 000,00
Loans tranche € 8 162 736,40
Extinction debit € 2 020 108,34
€ 410 797 834,98 € 401 175 550,00
Starting Capital € 30 000 000,00
Virtual Airways Profits - € 9 622 284,98
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 € 240 675,63
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
€ 5 257 704,81 € 2 241 910,00
Starting Capital € 30 000 000,00
Virtual Airways Profits - € 3 015 794,81

Finance chart

Loans 

( VA Cash: € 44 201 783,75 )
Date Bank Amount Percent Mounths Interest Mounth rate
09-02-2018 ( ) Bank of America € 29 042 200,00
residual debt: € 27 714 600,00
6% 56 € 8 131 816,00 € 663 821,71
09-02-2018 ( ) Itau Unibanco Holding € 38 053 900,00
residual debt: € 35 625 100,00
3% 34 € 3 234 581,50 € 1 214 367,10



21-04-2018
Rotate MD80 Professional

Dopo Aerosoft, Carenado, Taburet anche il Team Rotate collaborerà con Air Sicilia Virtual offrendo spunto per la la recensione del loro prodotto di punta l'MD-80 in versione Professional. ....


19-04-2018
Orbx EGCB Manchester Barton per XP11 Rilasciato!

Orbx ha rilasciato oggi per X-Plane 11 lo scenario per l'aeroporto di Manchester City Airport ed Heliport (Barton) EGCB ! In un post sulla pagina Facebook di Orbx, il team di sviluppo ha scritto: "Una nuova destin ....


12-04-2018
Airport Dublin V2.0 XP - Aerosoft

L' Aeroporto internazionale di Dublino (chiamato Dublin Airport in lingua inglese e Aerfort Bhaile Átha Cliath in gaelico irlandese) è l'unico aeroporto di Dublino ed il più trafficato dell'isola d'Irlanda, con 20, ....


01-04-2018
Orbx X-Plane 11- England TrueEarth & EGCB Barton Manchester

Orbx che da tempo ha iniziato a sviluppare per X-Plane 11 ha annunciato in Anteprima con un video davvero affascinante Orbx England TrueEarth & EGCB Barton Manchester... una vera delizia per gli occhi degli ap ....


24-03-2018
CYYZ - Toronto Pearson International XP di Aerosoft

Nuovo prodotto di casa Aerosoft provato e recensito per voi da Air Sicilia Magazine in collaborazione con Lupusingame. In questa recensione parleremo dell'Aeroporto Toronto Pearson International per X-Plane. L'Aeropor ....