Air Sicilia Virtual Airways - Global financial report

Global financial report Air Sicilia Virtual Airways

Description Costs Revenues
Hub
Open new Hub € 231 921,00
Rental Hub € 1 079 709,88
Fleet
Buy Aircraft € 4 046 100,00
Leasing Aircraft € 664 476 264,09
Aircraft maintenance € 378 000,00
Passengers flights
Charter profit € 145 666 710,00
Landing fee Charter flights € 2 072 976,84
Fuel cost charter flights € 18 753 184,03
Regular flight profit € 158 356 909,00
Landing fee Regular flights € 3 617 092,08
Catering Costs Regular flights € 1 188 720,00
Cargo flights
Cargo flights profit € 190 512 566,00
Landing fee Cargo flights € 598 028,69
Fuel cost Regular and Cargo flights € 31 037 336,28
Crew
Salary € 9 884 020,93
Loans
Loans € 154 166,00
Loans tranche € 5 978 993,33
€ 743 342 347,17 € 494 690 351,00
Starting Capital € 30 000 000,00
Virtual Airways Profits - € 248 651 996,17
Description Costs Revenues
Rental Hub € 1 411 287,57
Fleet
Buy Aircraft € 14 886 000,00
Leasing Aircraft € 974 993 203,00
Aircraft maintenance € 990 000,00
Passengers flights
Charter profit € 443 343 610,00
Landing fee Charter flights € 5 429 492,48
Fuel cost charter flights € 62 019 235,04
Regular flight profit € 127 447 813,00
Landing fee Regular flights € 4 142 782,26
Catering Costs Regular flights € 1 246 055,00
Cargo flights
Cargo flights profit € 609 239 509,00
Landing fee Cargo flights € 1 182 471,43
Fuel cost Regular and Cargo flights € 46 972 081,72
Crew
Salary € 30 936 145,86
Loans tranche € 20 109 564,00
€ 1 164 318 318,36 € 1 180 030 932,00
Starting Capital € 30 000 000,00
Virtual Airways Profits - € 15 712 613,64
Description Costs Revenues
Hub
Open new Hub € 932 427,00
Rental Hub € 3 591 762,85
Fleet
Buy Aircraft € 136 818 800,00
Leasing Aircraft € 1 305 168 351,90
Aircraft maintenance € 1 650 000,00
Aircraft crash repair € 1 710 000,00
Passengers flights
Charter profit € 170 627 414,00
Landing fee Charter flights € 2 536 049,37
Fuel cost charter flights € 29 316 980,38
Regular flight profit € 520 953 343,00
Landing fee Regular flights € 9 845 426,67
Catering Costs Regular flights € 2 682 480,00
Cargo flights
Cargo flights profit € 1 627 470 410,00
Landing fee Cargo flights € 3 351 089,96
Fuel cost Regular and Cargo flights € 126 907 670,96
Crew
Salary € 82 052 890,34
Loans tranche € 22 538 304,00
€ 1 729 102 233,43 € 2 319 051 167,00
Starting Capital € 30 000 000,00
Virtual Airways Profits - € 589 948 933,57
Description Costs Revenues
Hub
Open new Hub € 1 009 125,00
Rental Hub € 1 342 799,93
Fleet
Buy Aircraft € 7 334 500,00
Leasing Aircraft € 486 296 113,37
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 € 28 146 199,33
Regular flight profit € 188 666 100,00
Landing fee Regular flights € 6 555 357,29
Catering Costs Regular flights € 1 725 660,00
Cargo flights
Cargo flights profit € 469 715 501,00
Landing fee Cargo flights € 1 008 525,58
Fuel cost Regular and Cargo flights € 43 704 616,20
Crew
Salary € 23 995 960,77
Loans
Loans € 67 096 100,00
Loans tranche € 19 519 238,00
Extinction debit € 15 732 910,00
€ 644 928 711,47 € 888 207 951,00
Starting Capital € 30 000 000,00
Virtual Airways Profits - € 243 279 239,53
Description Costs Revenues
Hub
Open new Hub € 571 392,00
Rental Hub € 755 706,80
Fleet
Buy Aircraft € 7 900 000,00
Leasing Aircraft € 348 927 462,44
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
€ 410 797 714,51 € 401 175 585,00
Starting Capital € 30 000 000,00
Virtual Airways Profits - € 9 622 129,51
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: € 617 498 973,32 )
Date Bank Amount Percent Mounths Interest Mounth rate
09-02-2018 ( ) Bank of America € 29 042 200,00
residual debt: € 498 498,00
6% 56 € 8 131 816,00 € 663 821,71
29-07-2021 ( ) Industrial & Commercial Bank of China (ICBC) € 154 166,00
residual debt: € 149 571,00
5% 39 € 25 051,97 € 4 595,33




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 ....