Flight by Night Airline Essay

8878 Words Aug 11th, 2013 36 Pages
BUS224 CORPORATE FINANCE
GROUP PROJECT: AN ANALYSIS OF FLY-BY-NIGHT AIRLINES [ Source: Scott et al. (1984:110-114)]

16 March 2012

Chua Li Ying (31780034) Li Xiao Hui (31771332) Tan Guizhen Cheryl (31771501)

AN ANALYSIS OF FLY-BY-NIGHT AIRLINES CONTENT PAGE

EXECUTIVE SUMMARY REFERENCES - ECONOMIC DATA CALCULATIONS NET CASH FLOW STATEMENT DECISION MAKING

1 2 3 10 13

AN ANALYSIS OF FLY-BY-NIGHT AIRLINES EXECUTIVE SUMMARY Fly-by-Night Airlines is a major commercial air carrier offering passenger service between most large cities, currently possesses a fleet of aircraft; model PJ-1, purchased from Puddle Jumper Aircraft Company. One of the more profitable routes between Los Angeles and New York subsidizes other unprofitable
…show more content…
3,758,225 45,946,136 48,243,443 50,655,615 53,188,396 55,847,816 58,640,207 61,572,217

PASSENGERS 57,000 28,500,000 72,000 96,145

64,650,828

67,883,369

71,277,538

89,846,250 663,338,289

TICKET REVENUE PER PLANE

64,650,828

67,883,369

71,277,538

753,184,539

142,500,000 166,698,000 175,032,900 183,784,545

149,625,000

157,106,250 192,973,772 202,622,461 212,753,584 223,391,263 234,560,826 246,288,868 258,603,311 271,533,476 285,110,150

PJ-1 PJ-2 PJ-3 142,500,000 149,625,000 157,106,250 166,698,000 175,032,900 183,784,545

PLANES 5 4 3

449,231,250 2,653,353,157

TOTAL TICKET REVENUE

192,973,772 202,622,461 212,753,584 223,391,263 234,560,826 246,288,868 258,603,311 271,533,476 285,110,150

3,102,584,407

OPTION B 29,925,000 41,674,500 64,421,748 29,925,000 31,421,250 41,674,500 43,758,225 45,946,136 64,421,748 67,642,835 67,642,835 43,758,225 45,946,136 71,024,977 71,024,977 31,421,250

PJ-1 PJ-2 PJ-3 28,500,000

PASSENGERS 57,000 28,500,000 72,000 96,145

74,576,226 74,576,226

78,305,037 78,305,037

82,220,289 82,220,289

86,331,303 86,331,303

90,647,868 90,647,868

95,180,262 95,180,262

89,846,250 131,378,861 710,350,544 931,575,656

TICKET REVENUE PER PLANE

142,500,000 166,698,000 175,032,900 183,784,545

PJ-1 PJ-2 PJ-3 142,500,000 149,625,000 157,106,250 166,698,000 175,032,900 183,784,545

PLANES 5 4 3 149,625,000 157,106,250

193,265,243 202,928,505 213,074,930 223,728,677 234,915,111

Related Documents