1. Introduction page 3
2. Assumption page 3
3. Estimation page 3
4. Accounting data
Number of planes page 4
Ticket revenue page 4
Operating Cost page 5
Deprecation page 5
Operating cash flows page 5
NPV page 5 5. Evaluation page 6-7
Fly-by-night Airlines is a major commercial air carrier offering passenger service between most large cities in the US. Its profitable route is between Los Angeles and New York and the firm is considering replacing its old PJ-1 planes to PJ-2 or PJ-3 planes. Currently, James Baron has three options in hand to decide what to do. He uses 15 year planning horizon. Under option A, he plans to continue to use PJ-1s for three years and then replace them by PJ-2 for the remaining 12 years. Option B is the same as option A except at the end of the sixth year, PJ-2s will be replaced by the PJ-3s for the remaining 9 years. Option C doesn¡¯t plan to use PJ-2 but only PJ-3. It is planned that the PJ-3s will replace PJ-1s at the end of sixth year and for the remaining 9 years. Assumptions and estimating are made in order to have an estimated cash flow and NPV. Assumptions
1.There is a perfect and efficient market.
2.It is assumed that the entire project life is on the same stage of economic cycle. In other words, no recession or peak will occur. 3.It is assumed that the demand and supply remain constant in the entire project life. 4.It is assumed that the level of competition is fixed and the taste of customers remains the same for the entire projection. 5.It is assumed that PJ-2 and PJ-3 are introduced the same time as planned. 6.All cash flows are incurred at the end of accounting year. 7.It is assumed that all of the planes will be replaced andthe options are mutually independent. Estimations
1.Depreciation is a straight-line basis.
2.Cost of capital is 15% to adjust the uncertainty of introduction of PJ-2 and PJ-3. 3.Fuel costs will be $0.55 per galloon by year-end and will grow at the constant rate of 9% per year. 4.Maintenance cost is $60000 per day per place and will grow at the constant rate of 5 % per year. 5.Upgrading costs will grow at a constant rate of 8% per year per plane 6.One-way ticket price will be $400 and will grow at a constant rate of 4% 7.Personnel and administrative cost are expected to be 85% of ticket revenue. 8.Marginal tax is 50%.
9.Individual estimations for PJ-1, PJ2 and PJ-3 are in the Figure 1.
Maintenance time(days per year)403020
Upgrading costs(dollars/year )1000005000016666.67
Capacity per plane200250350
Passenger load factor0.950.90.82
Number of one-way flights300320335
Cost of purchasing(dollars)150000002000000030000000
Number of planes
Federal government regulatory agency requires the service of a minimum of 300000 passengers per year to allocate the route license. Thus, numbers of the PJ-2 and PJ-3 need to be purchased are estimated as in Figure 2. PJ-2PJ-3
Capacity per plane250350
Passenger load factor0.90.82
Number of one-way flights320335
Number of flights purchased4.1666673.120287
Actual number purchased54
Assume the 5 PJ-2 aircraft and 4 PJ-3 aircraft have to be purchased to meet the government requirement. Assume the ticket price remains the same regardless of which plane is used. Revenue is calculated by the...