1644
Required rate of return11%NPV$3,338.06 million1010
Tax rate38%IRR16.1%2278
User choices:
impairment per unit $216.00
Annual price growth per unit (inflation)2%
Total2001200220032004200520062007200820092010201120122013201420152016201720182019
Size of Very Large Aircraft market (units) 1,550 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77 77
Share of market to be captured by A3XX0%0%0%0%0%70%60%60%60%50%50%50%50%50%50%50%50%50%50%
intercommunicate Deliveries A3XX 571 - - - - - 53 46 46 46 38 38 38 38 38 38 38 38 38 38
Operating margin20%25%25%25%25%25%25%30%30%30%30%30%30%30%
Build Cash Flow Forecast
2001200220032004200520062007200820092010201120122013201420152016201720182019
Revenues
Price per piece of paper 207.61 211.76 216.00 220.32 224.73 229.22 233.
81 238.48 243.25 248.12 253.08 258.14 263.30 268.57
Number of planes delivered - - - - - 53.00 46.00 46.00 46.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00 38.00
Total Revenues - - - - - 11,003.46 9,741.18 9,936.00 10,134.72 8,539.60 8,710.40 8,884.60 9,062.30 9,243.54 9,428.41 9,616.98 9,809.32 10,005.51 10,205.62
Operating Profit 2,200.69 2,435.29 2,484.00 2,533.68 2,134.90 2,177.60 2,221.15 2,718.69 2,773.06 2,828.52 2,885.09 2,942.80 3,001.65 3,061.68...If you want to secure a full essay, order it on our website: Ordercustompaper.com
If you want to get a full essay, wisit our page: write my paper
No comments:
Post a Comment