Virtual Airlines Manager

VA GLOBAL FINANCIAL REPORT

VA CAPITAL VAEROCARGO (VA starts with this amount)	8,000,000,000.00
VA CAPITAL - DHL (VA starts with this amount)	6,000,000,000.00
VA CAPITAL - CATHAY PACIFIC (VA starts with this amount)	6,000,000,000.00
VA CAPITAL - LUFTHANSA CARGO (VA starts with this amount)	6,000,000,000.00
VA CAPITAL - FedEx Cargo (VA starts with this amount)	6,000,000,000.00
VA CAPITAL - KLM Cargo (VA starts with this amount)	6,000,000,000.00
VA CAPITAL - AirBridge Cargo (VA starts with this amount)	6,000,000,000.00
COSTS	DOLLAR ($)
Airport Taxes	-264,400.00
Meal OnBoard	-2,354,650.00
Jet Fuel	-34,884,577.99
Ground Handling	-132,200.00
INCOME
Publicity	661,000.00
Performance Bonus	72,671,000.00
Special Flight Bonus	1,063,020.00
INCOME REGULAR ROUTES
Cargo in regular routes	906,853,602.00
PAX in regular routes	17,127,288.00
AIRCRAFT PURCHASE
VAeroCargo ATR42-500 - N426TE	-20,000,000.00
AT43 ZS-OVP DHL Cargo ATR 42-300F	-20,000,000.00
C172 N6168F Cessna 172 Skyhawk - VAeroCargo	-80,000.00
VAeroCargo Cessna 208 Caravan YV-435C	-2,300,000.00
DHL Airbus A300-600F EI-EAD	-75,000,000.00
B77F D-AALL DHL B777F	-3,520,000,000.00
B744F B-LIA Cathay Pacific Cargo B744F (B-LIA)	-2,400,000,000.00
B744F PH-CKA KLM Cargo B744F (PH-CKA)	-2,400,000,000.00
B77F D-ALFG Lufthansa Cargo B77F (D-ALFG)	-3,520,000,000.00
MD11F N614FE FedEx Cargo MD-11F (N614FE)	-1,450,000,000.00
B77F N857FD FedEx Cargo B77F (N857FD)	-3,520,000,000.00
B744F B-HIH Cathay Pacific Cargo B744F (B-HIH)	-2,400,000,000.00
MD11F PH-KCB KLM Cargo MD11F (PH-KCB)	-1,450,000,000.00
B744F 4X-ICA CAL Cargo B747-400ERF [4X-ICA]	-2,400,000,000.00
C208 - FedEx Cessna 208 Caravan (C-FEXF)	-2,300,000.00
A30B N685FE FedEx Airbus A300-600F	-75,000,000.00
B744F VP-BIG AirBridge Cargo B747-ERF (VP-BIG)	-2,400,000,000.00
B748F VP-BJS AirBridge Cargo B747-8F [VP-BJS]	-4,190,000,000.00
C172 F-HATZ Cessna 172 Skyhawk - VAeroCargo	-80,000.00
C208 N716FX FedEx Caravan Cessna 208 [N716FX]	-2,300,000.00
TBM9 N850TM VAeroCargo TBM900 [N850TM]	-3,700,000.00
B77F N852FD FedEx Cargo B77F (N852FD)	-3,520,000,000.00
DC10F N304FE FedEX DC-10-30F	-200,000,000.00
B744F N919CA National Air Cargo B744-BCF (N919CA)	-2,400,000,000.00
B77F D-AALK AeroLogic B77F (D-AALK)	-3,520,000,000.00
B76F N115FE FedEx Cargo B77F (N115FE)	-220,300,000.00
B738F OE-IWE FedEx Cargo B737-800 BDSF (OE-IWE)	-106,100,000.00
COSTS PILOTS SALARY
Pilots Flight Salary	3,966,238.50
COSTS AIRCRAFT MAINTENANCE
Aircraft Maintenance	-1,344,000.00
COSTS AIRCRAFT REPAIR
Aircraft Repair	-4,025,000.00
FINANCIAL BALANCE	5,142,177,192.51