Question

In: Accounting

The table given below shows how, on average, the market value of a Boeing 737 has...

The table given below shows how, on average, the market value of a Boeing 737 has varied with its age and the cash flow needed in each year to provide a 11% return. (For example, if you bought a 737 for $19.89 million at the start of year 1 and sold it a year later, your total profit would be 18.09 + 3.99 − 19.89 = $2.19 million, 11% of the purchase cost.)

Assume airlines write off their aircraft straight-line over 15 years to a salvage value equal to 25% of the original cost.

Start of Year Market Value Cash Flow
1 19.89
2 18.09 3.99
3 16.99 3.09
4 15.88 2.98
5 15.09 2.54
6 14.19 2.56
7 13.56 2.19
8 12.78 2.27
9 12.25 1.94
10 11.56 2.04
11 11.11 1.72
12 10.49 1.84
13 10.11 1.53
14 9.54 1.68
15 9.21 1.38
16 8.69 1.53

a. Calculate economic depreciation, book depreciation, economic return, and book return for each year of the plane’s life. (Leave no cells blank - be certain to enter "0" wherever required. Do not round intermediate calculations. Enter your answers in millions except for percentage values. Round your percentage answers to 1 decimal place and other answers to 2 decimal places.)




b-1. Suppose an airline invested in a fixed number of Boeing 737s each year. Calculate the steady-state book rate of return. (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.)



b-2. Would steady-state book return overstate or understate true return?

  • Understate

  • Overstate

Solutions

Expert Solution

ANSWER

a)

The tables are completed as below:

Start of the Year
1 2 3 4 5 6 7 8
Economic Depreciation 1.80 1.10 1.11 0.79 0.90 0.63 0.78
Book Depreciation 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Economic Return (%) 11.0% 11.0% 11.0% 11.0% 11.0% 11.0% 11.0%
Book Return (%) 15.0% 11.1% 11.1% 9.1% 9.8% 8.0% 9.1%

______

Start of the Year
9 10 11 12 13 14 15 16
Economic Depreciation 1.41 1.35 1.27 1.22 1.15 1.11 1.05 1.01
Book Depreciation 0.94 1.04 0.72 0.84 0.53 0.68 0.38 0.53
Economic Return (%) 11.0% 11.0% 11.0% 11.0% 11.0% 11.0% 11.0% 11.0%
Book Return (%) 7.3% 8.7% 6.6% 8.5% 6.0% 8.6% 5.5% 9.0%

______

Notes:

The calculations for the tables above are given

Start of the Year
1 2 3 4 5 6 7 8
Market Value 19.89 18.09 16.99 15.88 15.09 14.19 13.56 12.78
Economic Depreciation (A) 1.80 1.10 1.11 0.79 0.90 0.63 0.78
Cash Flow (B) 3.99 3.09 2.98 2.54 2.56 2.19 2.27
Economic Income (B-A) 2.19 1.99 1.87 1.75 1.66 1.56 1.49
Economic Return (%) 11.0% 11.0% 11.0% 11.0% 11.0% 11.0% 11.0%
Book Value 19.89 18.89 17.89 16.89 15.89 14.89 13.89 12.89
Book Depreciation (C) [(19.89 - 25%*19.89)/15] 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Cash Flow (B) 3.99 3.09 2.98 2.54 2.56 2.19 2.27
Book Income (B - C) 2.99 2.09 1.98 1.54 1.56 1.19 1.27
Book Return (%) 15.0% 11.1% 11.1% 9.1% 9.8% 8.0% 9.1%

____

Start of the Year
9 10 11 12 13 14 15 16
Market Value 12.25 11.56 11.11 10.49 10.11 9.54 9.21 8.69
Economic Depreciation (A) 0.53 0.69 0.45 0.62 0.38 0.57 0.33 0.52
Cash Flow (B) 1.94 2.04 1.72 1.84 1.53 1.68 1.38 1.53
Economic Income (B-A) 1.41 1.35 1.27 1.22 1.15 1.11 1.05 1.01
Economic Return (%) 11.0% 11.0% 11.0% 11.0% 11.0% 11.0% 11.0% 11.0%
Book Value 11.89 10.89 9.89 8.89 7.89 6.89 5.89 4.89
Book Depreciation (C) 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Cash Flow (B) 1.94 2.04 1.72 1.84 1.53 1.68 1.38 1.53
Book Income (B-C) 0.94 1.04 0.72 0.84 0.53 0.68 0.38 0.53
Book Return (%) 7.3% 8.7% 6.6% 8.5% 6.0% 8.6% 5.5% 9.0%

______

b-1)

The steady-state of book return is calculated

Steady-State of Book Return = Total Book Income/Total Book Value*100

Substituting values in the above formula, we get,

Steady-State of Book Return = (2.99 + 2.09 + 1.98 + 1.54 + 1.56 + 1.19 + 1.27 + .94 + 1.04 + .72 + .84 + .53 + .68 + .38 + .53)/(19.89 + 18.89 + 17.89 + 16.89 + 15.89 + 14.89 + 13.89 + 12.89 + 11.89 + 10.89 + 9.89 + 8.89 + 7.89 + 6.89 + 5.89)*100 = 9.45%

______

b-2)

The steady-state of book return understates the true return. It is because of steady state of book return of 9.45% is less than the true rate of return which is 11%.

=================

DEAR STUDENT,

IF YOU HAVE ANY QUERY PLEASE ASK ME IN THE COMMENT BOX,I AM HERE TO HELP YOU.PLEASE GIVE ME POSITIVE RATING..

****************THANK YOU******************


Related Solutions

The table given below shows how, on average, the market value of a Boeing 737 has...
The table given below shows how, on average, the market value of a Boeing 737 has varied with its age and the cash flow needed in each year to provide a 11% return. (For example, if you bought a 737 for $19.89 million at the start of year 1 and sold it a year later, your total profit would be 18.09 + 3.99 – 19.89 = $2.19 million, 11% of the purchase cost.) Assume airlines write off their aircraft straight-line...
The table below shows the average cost of a firm depending on the level of production....
The table below shows the average cost of a firm depending on the level of production. Q 0 1 2 3 4 5 6 AC -- 32 24 20 24 25 26 Assuming that the company is operating in the long run what are fixed costs?
The table below shows daily returns on XYZ and Market. Return of XYZ Return of Market...
The table below shows daily returns on XYZ and Market. Return of XYZ Return of Market Monday 5% -4% Tuesday -3% 3% Wednesday 6% 10% Thursday -10% -5% Friday 8% 7% Find Expected returns of XYZ and Market. What is the covariance of XYZ and the Market? Find the Beta of XYZ.
The following table shows the average stock price, in dollars, of XYZ Corporation in the given...
The following table shows the average stock price, in dollars, of XYZ Corporation in the given month. Month Stock price January 2011 $43.73 February 2011 $44.23 March 2011 $44.42 April 2011 $45.21 May 2011 $45.92 (a) Find the equation of the regression line. (Let P be the stock price in dollars and t the time in months since January, 2011. Round the regression coefficients to three decimal places.) P(t) =
The table below shows this market basket and the price of each good in 2015 and...
The table below shows this market basket and the price of each good in 2015 and 2016. For the questions below, assume that 2015 is the base year. 2015 2016 Good Quantity Unit price Unit price Textbooks 7 $180.00 $210.00 Pizza 9 12.00 10.00 Beer 12 10.00 12.00 Compute the CPI in 2016 and the inflation rate between 2015 and 2016. Suppose in 2016, you buy 10 textbooks instead of 7, will your answers in (a) and (b) change? Explain...
The table below shows a series of market transactions in the life of an automobile. Transaction...
The table below shows a series of market transactions in the life of an automobile. Transaction Time Frame Cost Parts sold to car maker Fall 2017 $13,000 in parts Factory labor leads to assembled car Winter 2017 $11,000 in labor Dealer buys car Spring 2018 $28,000 for the car Dealer sells car to customer Summer 2018 $33,000 for the car Describe two different ways that these transactions could contribute to gross domestic product (GDP) for the years 2017 and 2018....
The table below shows how much of the mass of the Sun and the Earth are...
The table below shows how much of the mass of the Sun and the Earth are made up of each element (by mass). Note that, for this problem, the amounts have been randomized somewhat from their real values. For your answers to this problem, use the values given in the table below. Note that because of rounding, uncertainties in the known values, the applied randomization, and small differences between the solar nebula composition and the composition of the Sun, it...
The table below shows the quantity demanded and supplied in the labor market for economics professors...
The table below shows the quantity demanded and supplied in the labor market for economics professors at the I'MaState University, where all the professors belong to a union. Annual Salary Quantity of workers demanded Quantity of workers supplied $50,000 95 20 $60,000 80 30 $70,000 65 40 $80,000 50 50 $90,000 35 60 $100,000 20 70 1. If no union existed, the equilibrium salary for economics professors at I'MaState University, will be . 2. If the union has enough negotiating...
Table 1 below shows the schedule of demand and supply in the Market for Michigan wine....
Table 1 below shows the schedule of demand and supply in the Market for Michigan wine. Use this table to answer the following questions. Table 1 - Demand & Supply in the Market for Michigan Wine Market Price (P ) Quantity Demanded (Qd ) Quantity Supplied (Qs ) $0 150 0 $10 125 50 $20 100 100 $30 75 150 $40 50 200 $50 25 250 $60 0 300 Explain why a price of $40 cannot be an equilibrium price...
The information in the table below shows the total market demand for Good X. Assume the...
The information in the table below shows the total market demand for Good X. Assume the marginal cost of providing Good X is zero. Quantity Price 4 $ 40 5 $ 35 6 $ 30 7 $ 25 8 $ 20 9 $ 15 10 $ 10 Refer to the table above. What is the Nash Equilibrium market quantity produced in a duopoly market? 8 5 7 6 4
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT