AIRTAXI Virtual Airline

INCOME
INCOME REGULAR ROUTES
Cargo in regular routes 336,810.00
PAX in regular routes 290,275.00
INCOME CHARTER ROUTES
Charter flight income 98,010,000.00
OTHER INCOME
Publicity 1,282,400.00
In Flight Store Purchases 304,112.50
Seat Selection Fee 1,215,233.55
TOTAL 101,438,831.05
COSTS
AIRCRAFT PURCHASE
COSTS PILOTS SALARY
Pilots Flight Salary -1,210,126.45
COSTS AIRCRAFT MAINTENANCE
COSTS AIRCRAFT REPAIR
OTHER_COSTS
Airport Taxes -240,450.00
Ground Handling -641,200.00
Fuel -7,951,269.43
Engine Wear -2,035,200.00
TOTAL -9,657,992.98
FINANCIAL BALANCE 90,570,711.63