SlideShare ist ein Scribd-Unternehmen logo
1 von 13
POWER-PLANT LEASE CORPORATION (“PLC”)
BUSINESS PLAN TO CREATE A JET ENGINE LEASING COMPANY
A. EXECUTIVE SUMMARY
Airline profit andlossis drivenby utilization of very expensivecapitalassets- passengerjetscosting$30 to$300M each.If these aircraft don’t fly, they don’t
generate enough revenue to cover their cost and earn profits for their owners.
Enginemaintenanceimpactsaircraftutilization.Modernturbofansareremovedfor performancerestorationorfulloverhaulatregularly scheduledintervals.
And sometimestheunexpectedhappens - birdstrikesandforeignobjectdamagecan causeunscheduledengineremovals.Engineoverhauls typically take 60
to 90 days and cost US$1.5M to US$12M or more depending on model and scope of work.
Airlines cannotaffordtogroundmulti-milliondollarpassengerjets for60 to 90 daysforengine maintenance. To mitigate this risk, they often invest in spare
engines to replace installed engines in the shop for repair. This is a financial burden and consumes cash - spare engines cost US$8M to US$20M each
depending on model and thrust rating. Airlines typically maintain a 10% ratio of spare to installed engines.
PLC’sBusinessPlanfocuses on a financialinstrumentcalled a “Sale-Leaseback”. PLCwill purchaseanairline’s spareengines and lease them back for 5 years
at an agreed monthly rental. For the airline this transaction raises cash and reduces balance sheet debt without sacrificing spare engine support for their
fleets. When the lease expires, PLC will sell the engines intact or disassemble them for sale as spare parts. Used serviceable jet engine parts usually sell for
75% of new part price.
Strong,stableandpredictablejet engineresidualvalue drivesPLC’s Financial Model. This modelprojects 10 sale-leaseback transactions in YR 1 of operation,
4 each in YRS 2-5, with additional transactions in YRS 6-10. (See Section C – FINANCIAL MODEL below)
B. FOCUS ON V2500-A5 & CFM56-5/7 AERO ENGINES
PLC’s Business Plan focuses on IAE V2500-A5 and CFM56-5/7 engines. These engines are fitted on Airbus A320 and Boeing B737 narrow-body aircraft
families. The world’s commercial aircraft fleet will double by 2028 - from 14,000 to 28,000 aircraft. 70% of that growth will be A320 and B737. This
equipment will be the backbone of commercial aviation for the foreseeable future.
InternationalAero Engines ("IAE") was founded in 1983 as a multi-national collaboration between industry leaders Pratt & Whitney, Rolls Royce, Japanese
Aero Engine Corporation and MTU Aero Engines. Today the venture produces the V2500-A5 turbofan which competes with the CFM56-5B on Airbus A320
aircraft family. The V2500 is the 3rd
most successful engine program in commercial aviation history with 3,600 engines flying with 190 airlines world-wide.
Another 1,400 engines are contracted for delivery in 2011-2015. The current standard is the V2500-A5 "Select-One" with variants producing 22,000 to
33,000 lbs. thrust depending on aircraft application. V2500 engines will remain in service for another 20-25 years.
CFM International ("CFMI") was founded in 1974 as a multi-national collaboration between industry leaders General Electric and the French company
SNECMA. Today the venture produces the CFM56-5B turbofan which is 1 of 2 engines available on the Airbus A320 aircraft family. CFMI also produces the
CFM56-7B turbofan which is the exclusive power-plant for the competing Boeing B737NG family (B737-700, -800 and - 900). The CFM56 is the most
successfulengineprogramincommercial aviationhistory withmore than10,000 series 5B andseries 7B enginesflyingwith 260 airlines world-wide.Another
2,500 engines are contracted for delivery in 2011-2015. The current standards are the CFM56-5B4 and CFM56-7B with variants producing 19,000 to 33,000
lbs. thrust depending on aircraft application
C. FINANCIAL MODEL
1. Capital Requirements
PLC - REVISED 10 YR PLAN WITH ANNUAL
DIVIDEND
YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10
Engine SLB's 10 4 4 4 4 10 8 7 8 8
Engines sold 0 0 0 0 0 (10) (4) (4) (4) (4)
Engines in portfolio 10 14 18 22 26 26 30 33 37 41
Purchase price (ea.) 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000
Capital Required 89,700,000 35,880,000 35,880,000 35,880,000 35,880,000 89,700,000 71,760,000 62,790,000 71,760,000 71,760,000
Lease term - months 60 60 60 60 60 60 60 60 60 60
Annual depreciation 6.50% 6.50% 6.50% 6.50% 6.50% 6.50% 6.50% 6.50% 6.50% 6.50%
Book value @ lease end (ea.) 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750
Residual value @ lease end (ea.) 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000
2. Equity & Debt
3. MonthlyExpenses
PLC - REVISED 10 YR PLAN WITH ANNUAL
DIVIDEND
YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10
Equity - % 25.0% 8.6% 12.1% 16.1% 20.8% 10.4% 36.0% 19.7% 19.7% 22.6%
Equity - $ 22,425,000 3,073,243 4,341,013 5,793,362 7,457,163 9,363,202 25,856,240 12,369,583 14,149,503 16,183,678
Debt - % 75.0% 91.4% 87.9% 83.9% 79.2% 89.6% 64.0% 80.3% 80.3% 77.4%
Debt - $ 67,275,000 32,806,757 31,538,987 30,086,638 28,422,837 80,336,798 45,903,760 50,420,417 57,610,497 55,576,322
Cost of debt - % 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00%
Monthly debt service - $ (816,231) (398,036) (382,655) (365,034) (344,847) (974,707) (556,939) (611,739) (698,974) (674,294)
Early debt pay-off after 60 MOS - $ (40,255,253) (19,630,536) (18,871,942) (18,002,902) (17,007,336) (48,071,025) (27,467,372) (30,169,999) (34,472,317) (33,255,131)
PLC - REVISED 10 YR PLAN WITH ANNUAL
DIVIDEND
YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10
Monthly debt payment YR 1 - 5 (816,231) (816,231) (816,231) (816,231) (816,231)
Monthly debt payment YR 2 - 6 (398,036) (398,036) (398,036) (398,036) (398,036)
Monthly debt payment YR 3 - 7 (382,655) (382,655) (382,655) (382,655) (382,655)
Monthly debt payment YR 4 - 8 (365,034) (365,034) (365,034) (365,034) (365,034)
Monthly debt payment YR 5 - 9 (344,847) (344,847) (344,847) (344,847) (344,847)
Monthly debt payment YR 6 - 10 (974,707) (974,707) (974,707) (974,707) (974,707)
Monthly debt payment YR 7 - 11 (556,939) (556,939) (556,939) (556,939)
Monthly debt payment YR 8 - 12 (611,739) (611,739) (611,739)
Monthly debt payment YR 9 - 13 (698,974) (698,974)
Monthly debt payment YR 10 - 14 (674,294)
Monthly overhead (100,000) (140,000) (180,000) (220,000) (260,000) (260,000) (300,000) (330,000) (370,000) (410,000)
Engine maintenance cost 0 0 0 0 0 0 0 0 0 0
Total monthly cost - $ (916,231) (1,354,268) (1,776,923) (2,181,957) (2,566,804) (2,725,280) (2,924,183) (3,183,266) (3,557,207) (3,926,654)
4. Monthly Income and Profit
5. Annual Income, Income from Engine Sales, Debt Service, Overhead, Early Debt Retirement, Profit, Dividend and Equity Re-Investment
PLC - REVISED 10 YR PLAN WITH ANNUAL
DIVIDEND
YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10
Monthly lease factor 0.93% 0.93% 0.93% 0.93% 0.93% 0.93% 0.93% 0.93% 0.93% 0.93%
Monthly rental rate 83,421 83,421 83,421 83,421 83,421 83,421 83,421 83,421 83,421 83,421
Monthly rental income 834,210 1,167,894 1,501,578 1,835,262 2,168,946 2,168,946 2,502,630 2,752,893 3,086,577 3,420,261
Flight hours per month 250 250 250 250 250 250 250 250 250 250
Monthly hourly reserves ($150 / EFH) 37,500 37,500 37,500 37,500 37,500 37,500 37,500 37,500 37,500 37,500
Total monthly hourly reserves 375,000 525,000 675,000 825,000 975,000 975,000 1,125,000 1,237,500 1,387,500 1,537,500
Flight cycles per month 125 125 125 125 125 125 125 125 125 125
Monthly cyclic reserves ($120 / cycle) 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000
Total monthly cyclic reserves 150,000 210,000 270,000 330,000 390,000 390,000 450,000 495,000 555,000 615,000
Total monthly income - $ 1,359,210 1,902,894 2,446,578 2,990,262 3,533,946 3,533,946 4,077,630 4,485,393 5,029,077 5,572,761
Monthly gross profit - $ 442,979 548,626 669,655 808,305 967,142 808,666 1,153,447 1,302,127 1,471,870 1,646,107
PLC - REVISED 10 YR PLAN WITH ANNUAL
DIVIDEND
YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10
Annual income - $ 16,310,520 22,834,728 29,358,936 35,883,144 42,407,352 42,407,352 48,931,560 53,824,716 60,348,924 66,873,132
Income from engine sale - $ 0 0 0 0 0 58,650,000 23,460,000 23,460,000 23,460,000 23,460,000
Annual Debt Service (9,794,777) (14,571,215) (19,163,074) (23,543,481) (27,681,650) (29,583,358) (31,490,192) (34,239,198) (38,246,482) (42,199,843)
Annual cost - $ (1,200,000) (1,680,000) (2,160,000) (2,640,000) (3,120,000) (3,120,000) (3,600,000) (3,960,000) (4,440,000) (4,920,000)
Pay-off after 60 MOS - $ (40,255,253) (19,630,536) (18,871,942) (18,002,902) (17,007,336)
Annual gross profit - $ 5,315,743 6,583,513 8,035,862 9,699,663 11,605,702 28,098,740 17,670,832 20,213,576 23,119,540 26,205,954
dividend - $ (2,242,500) (2,242,500) (2,242,500) (2,242,500) (2,242,500) (2,242,500) (5,301,250) (6,064,073) (6,935,862) (7,861,786)
Remainin profits for reinvestment - $ 3,073,243 4,341,013 5,793,362 7,457,163 9,363,202 25,856,240 12,369,583 14,149,503 16,183,678 18,344,168
Equity 22,425,000
6 yr cumulative net profits after payment of dividend 55,884,224 $69,339,224 including payment of dividend
Total 78,309,224
D. VALIDATING EXPENSE AND REVENUE ASSUMPTIONS
BusinessPlanExpenseandRevenueassumptionsarebased on aero-enginevaluedatafromtheInternationalBureauof Aviation (“IBA”) Engine Values Book
(“EVB”) (Version10). Foundedin the UK in 1988, IBA is a leading aviation consultancy completely independent from aviation financing institutions, leasing
companies, manufacturers and suppliers. The company provides independent valuations of aviation assets (primarily aircraft and engines) that help
investors manage risk by providing a clear understanding of asset base value, market value and future value. IBA maintains an extensive database of
aircraft and engine values. Certified appraisers ensure these values are accurate and reflect changing market conditions. The company updates this data
every 6 months.
1. EXEPENSE - $8.970M Engine Acquisition Cost
PLC’s Business Plan assumes an acquisition cost of $8.970M per engine.
Commercial List Price for new, zero-time V2500-A5 spare engines (January 2010 economics) is as follows:
 V2533-A5 (A321) $10,114,500
 V2530-A5 (A321) $9,696,500
 V2527-A5 (A320) $9,003,500
 V2524-A5 (A319) $7,922,200
 V2522-A5 (A319) $7,436,000
These engine variants have 100% common hardware. The only difference is the Computer Data Entry Plug ("DEP") that instructs the engine to produce the
thrust required for the specific aircraft application (30K or 33K thrust for A321, 27K thrust for A320, 24K or 22K thrust for A319). Thus a V2533-A5 with a
multi-rating DEP can be fitted on an A321, A320 or A319 by simply adjusting the DEP setting. This provides maximum flexibility for airlines that operates all
three aircraft types.
PLC will purchase and lease-back V2500-A5 / CFM56-5 / CFM56-7 variants at rated at 33K thrust with a multi-rating DEP. Airlines typically receive a 15%
discount from the engine manufactures list price. Based on average manufactures list price of $10.550M, new spare engines in inventory at airlines would
have been purchased for approximately $8.970M.
2. EXPENSE - Zero Engine Maintenance Cost in the First 5 Years of Operation
PLC’s Business Plan assumes zero engine maintenance expense in the first 5 years of operation.
Industry average utilization for A320 and B737 aircraft is 1,500 flight cycles and 3,000 flight hours per year, (1 cycle = 1 take-off and landing) PLC engines
will accumulate 7,500 flight cycles and 15,000 flight hours in the first 5 years of operation. The Business Pan projects zero engine maintenance expense in 5
years because IAE and CFM fleet reliability statistics indicate their new engines fly more than 7,500 cycles and 15,000 without requiring a performance
restoration shop visit.
IBA’s Engine Values Book supports this assumption:
 EVB – pg. 4.4: Mean-Time-Between-Overhaul ("MTBO") for the V2527-A5 variant is 8,305 flight cycles and 17,441 flight hours using an hour / cycle
ratio of 2.10.
 EVB – pg. 1.12: MTBO for the CFM56-5B variant is 10,000 flight cycles and 18,000 flight hours using an hour / cycle ratio of 1.8.
 EVB – pg. 1.22: MTBO for the CFM56-7B variant is 18,000 flight hours and 9,000 cycles based on a Fleet Average Flight Hour/Cycle Ratio of 2.0.
PLC’ssale-leasebackagreementtransfersline-maintenance risk-and-responsibility to the lessee. The airline will perform all routine line- maintenance tasks.
The airline must return the engine with an FAA 8130 tag indicating the engine is in Serviceable condition and airworthy for continued operation.
3. EXPENSE - 8% P/A Cost of Capital
PLC’s Business Plan assumes 8% Cost of Capital. The US government 10 year benchmark bond is currently less than 2.7% pa, whilst 3 month Libor is 0.31%
pa. We believe that 8% pa represents a generous risk premium for lenders as this rate contains a margin of 5.3% above the 10 year US government bond
rate.
4. EXPENSE - $1,140,000 P/A Overhead
PLC’s Business Plan assumes an annual overhead of $1,140,000, itemized as follows:
 Salaries $690,000 P/A (3 executives & 1 secretary)
 Housing/Office: $100,000 P/A
 Cars / Office Equip: $20,000 P/A ($100K amortized over 5 yrs.)
 Business Travel: $330,000 P/A (30 flights / 150 travel days)
5. REVENUE - $83,744 Monthly Lease Rental
PLC's Business Plan assumes each engine will generate a monthly lease rental of $83,744 based on a lease factor of 0.93%.
IBA’s Engine Values Book supports this assumption:
 EVB pg. 4.4: The Typical Current Rental Rate for the V2527-A5 variant is as high as $90,000 per month and as low as $65,000 per month. PLC
engines should command the higher rental as they will be brand new on delivery (zero hours and cycles).
 EVB pg. 1.12: The Typical Current Rental Rate for the CFM56-5B variant is as high as $95,000 per month and as low as $65,000 per month. PLC
engines should command the higher rental as they will be brand new on delivery (zero hours and cycles).
 EVB pg. 1.22: The Typical Current Rental Rate for the CFM56-7B variant is (also) as high as $95,000 per month and as low as $65,000. PLC engines
should command the higher rentals
6. REVENUE - $37,500 Monthly Maintenance Reserve - Flight Hours
PLC's Business Plan assumes each engine will generate a monthly maintenance reserve of $37,500 for flight hours.
This is basedon (1) A320 / B737 utilization of 3,000 flighthoursper yearor 250 flighthoursper monthand (2) a maintenance reserve rate of $150 per flight
hour. Multiplying 250 flight hours by $150 yields $37,500 in monthly maintenance reserves.
7. REVENUE - $15,000 per Engine Monthly Maintenance Reserve / Fight Cycles
PLC's Business Plan assumes each engine will generate a monthly maintenance reserve of $15,000 for flight cycles.
This is basedon (1) A320 / B737 utilization of 1,500 flightcycles per year or 125 flight cycles per monthand(2) a maintenancereserve rate of $120 per flight
cycle. Multiplying 125 flight cycles by $120 yields $15,000 in monthly maintenance reserves.
These maintenance reserves are treated as Revenue for the following reasons:
 PLC’s business model avoids engine maintenance during the first 5 years.
 PLC’slease agreementtransfersallline maintenancerisk-and-responsibilitytothelessee. It is industry standardpracticethatwhilean engine is in an
operators' possession, the operator must maintain the engine in good working condition, performing all daily and periodic checks. The airline will
perform,(andpay for),all routine line maintenance tasks. The airline must also return the engine with a US FAA 8130 tag indicating the engine is in
serviceable condition and airworthy for continued operation.
 PLC will sell the engines at the end of Year 5, well before the forst performance restoration visit is required, (on average required at 18,000 flight
hours and 10,000 cycles see IBA Engine Values Book, page 1.12).
PLC’sBusinessPlanproposesastart-upof 10 enginesin YR1 withan organicgrowthprogram to26 enginesby YR5 end.The total net profits generated from
operations alone during the first 5 years equate to approximately $78mn.
8. REVENUE - $5.865M Engine Residual Value after 5 Years
PLC’s Business Plan assumes each engine will have a residual value of $5.865M after 5 years.
IBA’s Engine Values Book supports this assumption:
 EVB pg. 4.5: The "Base Value"forthe V2527-A5 "Select-One"variantwill be:
o $6.81M in 2015
o $6.88M in 2016
o $6.88M in 2017
o $6.81M in 2018
o $6.64M in 2019
 EVB pg.1.12: The "Base Value"forthe CFM56-5B variantwill be:
o $7.34M in 2015
o $7.15M in 2016
o $6.80M in 2017
o $6.25M in 2018
o $5.63M in 2019
 EVB pg.1.22: The “Base Value”for the CFM56-7B variantwill be:
o $7.40M in 2015
o $7.21M in 2016
o $6.85M in 2017
o $6.30M in 2018
o $5.67M in 2019
Residual value is critical because it determines how much revenue is collected from engine re-sale at lease expiration. This Plan uses engine re-sale revenue
for early retirement of outstanding debt - ie at month 60 of the 120 month loan amortization schedule.
Engine re-sale revenue allows PLC to significantly improve operating profits starting in YR 6. For added conservatism, PLC’s business model uses a residual
value 15% below projected asset value. Current IBA data suggests this to be 20% -26% below current market values. (See page 7 below).
Base Valueis "IBA'sopinionof the underlyingeconomicvalueof an enginein an open,unrestricted,stablemarketenvironmentwithareasonablebalance of
supply and demand and assumes full consideration of its highest, best use. In most cases, the "base value" of an engine assumes its physical condition is
average for an engine of its type and age, and its maintenance time status is at mid-life, mid-time".
It should benotedthatPLC will purchase100% newandunusedenginesonly.The engines will fly approximately 7,500 cycles in 5 years. At lease expiry, their
Life Limited Parts ("LLP's") will have 12,500 cycles remaining, which is 25% more than mid-life. PLC could therefore justify using residual values equal-to or
higher-thanIBA BaseValuesatlease expiry.However,forconservatismattime of preparationthefinancialprojectionsPLCused85% of the ASCEND residual
valuefor a "half-life"engine(i.e.$6.90M less 15% = $5.856M). This conservatismprotectsthebusinesscase if engine market demand unexpectedly declines
in the coming years - considered highly unlikely given the size of the world-wide fleet, the backlog of engines on order, and the projected growth of the
narrowbodiedsector.The ASCENDvalueis basedona specific "online program"estimatinglow risk engine values based on hours and cycles, while the IBA
evaluations are based on a generic half-life (10,000 cycle engine) scenario.
See below for a comparison of how ASCEND and IBA residual values correlate with PLC Business Plan residual values:
Engine Type Purchase Price
IBA Half Life / Mid
Life Value
(10,000 cycles)
ASCEND Half Life /
Mid Life Value
(10,000 cycles)
ResidualValuePLC
Business Plan
(7,500 cycles)
V2500-A5 Select
One
$8.597M $6.81M $6.90M $5.865M
9. REVENUE - Immediate Engine Re-sale at Lease Expiration
PLC’s Business Plan assumes PLC will be able to re-sell each engine immediately after lease expiry. This assumption is justified by industry data indicating
strong demand for CFM56 and V2500 engines for at least another 20 years.
 The CFM56 is the most successful engine program in commercial aviation history with more than 10,000 engines in service and another 2,500 on
firm backlog.
 The V2500 is the 3rd
most successful engine program in commercial aviation history with more than 3,600 engines in service and another 1,400 on
firm backlog.
 The A320 / B737 narrow-body aircraft segment will continue growing dramatically. Specifically, data from Airbus Industries says the world-wide
commercial aircraftfleet is projectedto doubleby 2028 - from14,000 to 28,000 aircraft.70% of thatgrowthwill be narrow-body sector dominated
by the A320 and B737. So these aircraft, and their engines, will continue to be the backbone of commercial aviation for the foreseeable future.
E. INVESTMENT ANALYSIS
PLC - REVISED 10 YR PLAN WITH ANNUAL
DIVIDEND
YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10
Key Balance Sheet Items Notes
Net Book Value Engines 62,696,771 88,312,729 109,917,777 127,198,496 139,818,286 Book value of engines treated same as debt
Total Debt 62,696,771 88,312,729 109,917,777 127,198,496 139,818,286
Total Equity at the end of each year 25,498,243 29,839,257 35,632,619 43,089,782 52,452,984 78,309,224
40.67% 33.79% 32.42% 33.88% 37.52%
Key Ratios Notes
Debt Service (Ebitda/total debt payments) 1.5 1.5 1.4 1.4 1.4 Strong debt cover- credit business w/ quality customers
Gearing (Total Debt/Equity as %) 246% 296% 308% 295% 267% Kept below 3 times. Reasonable for credit business
Dividend Cover (Gross profit / dividend) 2.4 2.9 3.6 4.3 5.2 Strong level of cover
Asset Cover (Engine value/debt as%) 138.1% 133.8% 135.0% 139.5% 146.8% Debt provider has good security protection
NOTE:
NOTE: 2. Asset cover ratio improves if engines are sold as spare parts.
Cash Returns up to Yr 6 to Investors pre-exit Totals Notes
Equity Invested (Yr 1) (22,425,000) (22,425,000)
5 years of dividends 2,242,500 2,242,500 2,242,500 2,242,500 2,242,500 11,212,500
Net cash flow before exit (11,212,500) Dividends repay half of initial investment by end Yr 5
Enterprise Valuation at Yr 6
Yr 6 Net Profit 28,098,740
less Net Engine Sale profit 18,394,747
Add Debt costs 6,240,000
EBITDA 15,943,994
Value @ 7 x Ebitda 111,607,956
Proposed Investor's Payout @ 56% 62,500,456
Enterprise Value P/E Book Value
111,607,956 11.5 142.52%
IRR to Investor with Yr 6 exit
Yr 0 Yr1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6
Investor Cash Flows (22,425,000) 2,242,500 2,242,500 2,242,500 2,242,500 2,242,500 62,500,456
Proposed IRR to Investor 25.0%
Total cash paid out by equity investor (22,425,000)
Total cash in to equity investor 73,712,956
Return multiple 3.29
1. Asset cover ratio assumes engines are sold intact.
F. RISK ANALYSIS
1. Airline Risk: What happens when there is a payment default?
If the customerdefaults,PLC will repossess the engine in accordance with US and International Law. To expedite the process, PLC will register ownership of
the asset in accordance with (1) The Convention on International Interests in Mobile Equipment and (2) The Protocol to the Convention on International
Interest in Mobile Equipment on Matters Specific to Aircraft Equipment ("The Cape Town Treaty"). This Treaty:
 Creates international standards for registration of ownership, security interests (liens), leases, and conditional sales contracts
 Specifies various legal remedies for default in financing agreements, including repossession
 Applies to aircraft that can carry at least 8 people or 2750 kilograms cargo, aircraft engines with thrust exceeding 1,750 lbs., and helicopters
carrying 5 or more passengers
The InternationalRegistry of Mobile Assets is located in Ireland and was established to record international property interests in the equipment covered by
the Cape Town Treaty. Mediation cases for leasing disputes are heard in the High Court of Ireland.
2. IPO: Why would this business lend itself to an IPO or Industry Disposal at the end of year 5? Why 7 times earnings?
PLC would lend itself to an IPO / Industry sale in YR 6 due to consistently positive earnings growth in YRS 1-5 and a strong likelihood of continued earnings
growth in YRS 6-10.
PLC would also be a relatively safeinvestmentbecauseit retains ownership of tangible cash generating assets with established residual values. While there
are many waystovaluePLC, andinvestmentanalystsmay suggestvarious methods, a multiple of 7 times prior year earnings is deemed a conservative and
completely acceptable valuation for the investment community in the current market climate.
3. How likely is a PLC trade sale? How much would PLC sell for?
If PLC performs as expected, major banks and aircraft leasing companies could be likely suitors. The valuation method would be the same as #2 above.
4. Is there a wind-down scenario?
Yes. PLC could stop investing in additional engines after YR 5. The portfolio would naturally wind itself down to zero engines by YR 10. At this point, the
company would be dissolved and proceeds disbursed to shareholders in accordance with their % shareholdings. Engines would be disposed of at lease
expiration, ie:
 engines acquired in YR1 would be sold at the end of YR 6
 engines acquired in YR2 would be sold at the end of YR 7
 engines acquired in YR3 would be sold at the end of YR 8
 engines acquired in YR4 would be sold at the end of YR 9
 engines acquired in YR5 would be sold at the end of YR 10
We have also shown the debt position would be at the end of each year, and the net remaining cash after disposal. Finally we have shown the net cash
balance generated at the each year after cost of operations and payment of annual dividend to the Equity Investor.
G. CONCLUSION
PLC's BusinessPlanis soundly based.Themanagementhas extensive aero-engine experience and furthermore the customers - and their needs - have been
identified. PLC is very confident the venture can succeed as projected.

Weitere ähnliche Inhalte

Was ist angesagt?

Embraer 4 q14_results_final (8)
Embraer 4 q14_results_final (8)Embraer 4 q14_results_final (8)
Embraer 4 q14_results_final (8)Embraer RI
 
Real Estate Development - Financial Model
Real Estate Development - Financial ModelReal Estate Development - Financial Model
Real Estate Development - Financial ModelImran Almaleh
 
Conference Call 2Q14
Conference Call 2Q14Conference Call 2Q14
Conference Call 2Q14Embraer RI
 
Emb day long term strategy
Emb day long term strategyEmb day long term strategy
Emb day long term strategyEmbraer RI
 
Embraer 3 q15_results_final
Embraer 3 q15_results_finalEmbraer 3 q15_results_final
Embraer 3 q15_results_finalEmbraer RI
 
Embraer 2 q15_results_final
Embraer 2 q15_results_finalEmbraer 2 q15_results_final
Embraer 2 q15_results_finalEmbraer RI
 
Embraer march 2015 book ri (1)
Embraer march 2015 book ri (1)Embraer march 2015 book ri (1)
Embraer march 2015 book ri (1)Embraer RI
 
Emb day executive aviation oct2013
Emb day executive aviation oct2013Emb day executive aviation oct2013
Emb day executive aviation oct2013Embraer RI
 
IR Institutional Presentation - November 2013
IR Institutional Presentation - November 2013IR Institutional Presentation - November 2013
IR Institutional Presentation - November 2013Embraer RI
 
1.0 embraer 4 q15_results_final_v2
1.0 embraer 4 q15_results_final_v21.0 embraer 4 q15_results_final_v2
1.0 embraer 4 q15_results_final_v2Embraer RI
 
Embraer 1 q15_results_final (1)
Embraer 1 q15_results_final (1)Embraer 1 q15_results_final (1)
Embraer 1 q15_results_final (1)Embraer RI
 
Embraer november 2015 book ri
Embraer november 2015 book riEmbraer november 2015 book ri
Embraer november 2015 book riEmbraer RI
 
De assignment-finalized-28112017 5
De assignment-finalized-28112017 5De assignment-finalized-28112017 5
De assignment-finalized-28112017 5Arthur Wilson
 
• Financials
 • Financials • Financials
• Financialsfinance5
 
Buy KPR Mill: Large green field facility of 36 mln garments to be added
Buy KPR Mill: Large green field facility of 36 mln garments to be addedBuy KPR Mill: Large green field facility of 36 mln garments to be added
Buy KPR Mill: Large green field facility of 36 mln garments to be addedIndiaNotes.com
 
Embraer 3 q14_results_final
Embraer 3 q14_results_finalEmbraer 3 q14_results_final
Embraer 3 q14_results_finalEmbraer RI
 
Conference Call 1Q14
Conference Call 1Q14Conference Call 1Q14
Conference Call 1Q14Embraer RI
 
JLL Cleveland Industrial Outlook Q4 2019
JLL Cleveland Industrial Outlook Q4 2019JLL Cleveland Industrial Outlook Q4 2019
JLL Cleveland Industrial Outlook Q4 2019Johnathan Miller
 

Was ist angesagt? (19)

Embraer 4 q14_results_final (8)
Embraer 4 q14_results_final (8)Embraer 4 q14_results_final (8)
Embraer 4 q14_results_final (8)
 
Credit Analysis Of HCC
Credit Analysis Of HCCCredit Analysis Of HCC
Credit Analysis Of HCC
 
Real Estate Development - Financial Model
Real Estate Development - Financial ModelReal Estate Development - Financial Model
Real Estate Development - Financial Model
 
Conference Call 2Q14
Conference Call 2Q14Conference Call 2Q14
Conference Call 2Q14
 
Emb day long term strategy
Emb day long term strategyEmb day long term strategy
Emb day long term strategy
 
Embraer 3 q15_results_final
Embraer 3 q15_results_finalEmbraer 3 q15_results_final
Embraer 3 q15_results_final
 
Embraer 2 q15_results_final
Embraer 2 q15_results_finalEmbraer 2 q15_results_final
Embraer 2 q15_results_final
 
Embraer march 2015 book ri (1)
Embraer march 2015 book ri (1)Embraer march 2015 book ri (1)
Embraer march 2015 book ri (1)
 
Emb day executive aviation oct2013
Emb day executive aviation oct2013Emb day executive aviation oct2013
Emb day executive aviation oct2013
 
IR Institutional Presentation - November 2013
IR Institutional Presentation - November 2013IR Institutional Presentation - November 2013
IR Institutional Presentation - November 2013
 
1.0 embraer 4 q15_results_final_v2
1.0 embraer 4 q15_results_final_v21.0 embraer 4 q15_results_final_v2
1.0 embraer 4 q15_results_final_v2
 
Embraer 1 q15_results_final (1)
Embraer 1 q15_results_final (1)Embraer 1 q15_results_final (1)
Embraer 1 q15_results_final (1)
 
Embraer november 2015 book ri
Embraer november 2015 book riEmbraer november 2015 book ri
Embraer november 2015 book ri
 
De assignment-finalized-28112017 5
De assignment-finalized-28112017 5De assignment-finalized-28112017 5
De assignment-finalized-28112017 5
 
• Financials
 • Financials • Financials
• Financials
 
Buy KPR Mill: Large green field facility of 36 mln garments to be added
Buy KPR Mill: Large green field facility of 36 mln garments to be addedBuy KPR Mill: Large green field facility of 36 mln garments to be added
Buy KPR Mill: Large green field facility of 36 mln garments to be added
 
Embraer 3 q14_results_final
Embraer 3 q14_results_finalEmbraer 3 q14_results_final
Embraer 3 q14_results_final
 
Conference Call 1Q14
Conference Call 1Q14Conference Call 1Q14
Conference Call 1Q14
 
JLL Cleveland Industrial Outlook Q4 2019
JLL Cleveland Industrial Outlook Q4 2019JLL Cleveland Industrial Outlook Q4 2019
JLL Cleveland Industrial Outlook Q4 2019
 

Ähnlich wie PLC Business Plan (01.09.2010)

ICF Residual Value Model
ICF Residual Value Model ICF Residual Value Model
ICF Residual Value Model ICF
 
M20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdfM20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdfMohammedYASEEN963424
 
Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010Angel Broking
 
EPC Oil and Gas Investment Opportunity
EPC Oil and Gas Investment OpportunityEPC Oil and Gas Investment Opportunity
EPC Oil and Gas Investment OpportunityVenture Advisors
 
Kuwait EPC Investment Opportunity
Kuwait EPC Investment OpportunityKuwait EPC Investment Opportunity
Kuwait EPC Investment OpportunityVenture Advisors
 
Scott-Macon Aerospace & Defense Market Update (Feb 2018)
Scott-Macon Aerospace & Defense Market Update (Feb 2018)Scott-Macon Aerospace & Defense Market Update (Feb 2018)
Scott-Macon Aerospace & Defense Market Update (Feb 2018)Michael Papazis
 
Emily Analyst Exercise2 Final
Emily Analyst  Exercise2 FinalEmily Analyst  Exercise2 Final
Emily Analyst Exercise2 FinalEmily Scholer
 
Conference Call 4Q14
Conference Call 4Q14Conference Call 4Q14
Conference Call 4Q14ItauRI
 
Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019QuantaIR
 
Quanta Services Investor Deck Aug/Sept 2019
Quanta Services Investor Deck Aug/Sept 2019Quanta Services Investor Deck Aug/Sept 2019
Quanta Services Investor Deck Aug/Sept 2019QuantaIR
 
KA6564 Assignment 3
KA6564 Assignment 3KA6564 Assignment 3
KA6564 Assignment 3armada7000
 
Management and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions ManualManagement and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions ManualVelmaWallace
 
Scott-Macon Aerospace, Defense and Government (April 2018) Newsletter
Scott-Macon Aerospace, Defense and Government (April 2018) NewsletterScott-Macon Aerospace, Defense and Government (April 2018) Newsletter
Scott-Macon Aerospace, Defense and Government (April 2018) NewsletterMichael Papazis
 
Scott-Macon Aerospace & Defense (December 2019)
Scott-Macon Aerospace & Defense (December 2019)Scott-Macon Aerospace & Defense (December 2019)
Scott-Macon Aerospace & Defense (December 2019)Michael Papazis
 
Madras cements 2 qfy2011 251010
Madras cements 2 qfy2011   251010Madras cements 2 qfy2011   251010
Madras cements 2 qfy2011 251010Angel Broking
 
KENGEN_VALUATION_REPORT
KENGEN_VALUATION_REPORTKENGEN_VALUATION_REPORT
KENGEN_VALUATION_REPORTPaul Maina
 
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdf
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdfMytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdf
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdfNewsroom8
 
Aerospace & Defense Monthly Update (October 2018)
Aerospace & Defense Monthly Update (October 2018)Aerospace & Defense Monthly Update (October 2018)
Aerospace & Defense Monthly Update (October 2018)Michael Papazis
 
Viability Session 2: The role of viability in plan-making and development man...
Viability Session 2: The role of viability in plan-making and development man...Viability Session 2: The role of viability in plan-making and development man...
Viability Session 2: The role of viability in plan-making and development man...PAS_Team
 

Ähnlich wie PLC Business Plan (01.09.2010) (20)

ICF Residual Value Model
ICF Residual Value Model ICF Residual Value Model
ICF Residual Value Model
 
M20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdfM20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdf
 
Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010Acc ru3 qcy2010-211010
Acc ru3 qcy2010-211010
 
EPC Oil and Gas Investment Opportunity
EPC Oil and Gas Investment OpportunityEPC Oil and Gas Investment Opportunity
EPC Oil and Gas Investment Opportunity
 
Kuwait EPC Investment Opportunity
Kuwait EPC Investment OpportunityKuwait EPC Investment Opportunity
Kuwait EPC Investment Opportunity
 
Scott-Macon Aerospace & Defense Market Update (Feb 2018)
Scott-Macon Aerospace & Defense Market Update (Feb 2018)Scott-Macon Aerospace & Defense Market Update (Feb 2018)
Scott-Macon Aerospace & Defense Market Update (Feb 2018)
 
Emily Analyst Exercise2 Final
Emily Analyst  Exercise2 FinalEmily Analyst  Exercise2 Final
Emily Analyst Exercise2 Final
 
Indigo stock recommendation
Indigo stock recommendation Indigo stock recommendation
Indigo stock recommendation
 
Conference Call 4Q14
Conference Call 4Q14Conference Call 4Q14
Conference Call 4Q14
 
Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019
 
Quanta Services Investor Deck Aug/Sept 2019
Quanta Services Investor Deck Aug/Sept 2019Quanta Services Investor Deck Aug/Sept 2019
Quanta Services Investor Deck Aug/Sept 2019
 
KA6564 Assignment 3
KA6564 Assignment 3KA6564 Assignment 3
KA6564 Assignment 3
 
Management and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions ManualManagement and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions Manual
 
Scott-Macon Aerospace, Defense and Government (April 2018) Newsletter
Scott-Macon Aerospace, Defense and Government (April 2018) NewsletterScott-Macon Aerospace, Defense and Government (April 2018) Newsletter
Scott-Macon Aerospace, Defense and Government (April 2018) Newsletter
 
Scott-Macon Aerospace & Defense (December 2019)
Scott-Macon Aerospace & Defense (December 2019)Scott-Macon Aerospace & Defense (December 2019)
Scott-Macon Aerospace & Defense (December 2019)
 
Madras cements 2 qfy2011 251010
Madras cements 2 qfy2011   251010Madras cements 2 qfy2011   251010
Madras cements 2 qfy2011 251010
 
KENGEN_VALUATION_REPORT
KENGEN_VALUATION_REPORTKENGEN_VALUATION_REPORT
KENGEN_VALUATION_REPORT
 
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdf
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdfMytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdf
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdf
 
Aerospace & Defense Monthly Update (October 2018)
Aerospace & Defense Monthly Update (October 2018)Aerospace & Defense Monthly Update (October 2018)
Aerospace & Defense Monthly Update (October 2018)
 
Viability Session 2: The role of viability in plan-making and development man...
Viability Session 2: The role of viability in plan-making and development man...Viability Session 2: The role of viability in plan-making and development man...
Viability Session 2: The role of viability in plan-making and development man...
 

Kürzlich hochgeladen

Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service AvailableCall Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service AvailableSeo
 
Falcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting
 
Business Model Canvas (BMC)- A new venture concept
Business Model Canvas (BMC)-  A new venture conceptBusiness Model Canvas (BMC)-  A new venture concept
Business Model Canvas (BMC)- A new venture conceptP&CO
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfAdmir Softic
 
Falcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to ProsperityFalcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to Prosperityhemanthkumar470700
 
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptxB.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptxpriyanshujha201
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...daisycvs
 
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...amitlee9823
 
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort ServiceEluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort ServiceDamini Dixit
 
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...amitlee9823
 
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRLBAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRLkapoorjyoti4444
 
RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataExhibitors Data
 
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...Aggregage
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Neil Kimberley
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLSeo
 
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...lizamodels9
 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageMatteo Carbone
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityEric T. Tung
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxAndy Lambert
 

Kürzlich hochgeladen (20)

Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service AvailableCall Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
 
Falcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investorsFalcon Invoice Discounting: The best investment platform in india for investors
Falcon Invoice Discounting: The best investment platform in india for investors
 
Business Model Canvas (BMC)- A new venture concept
Business Model Canvas (BMC)-  A new venture conceptBusiness Model Canvas (BMC)-  A new venture concept
Business Model Canvas (BMC)- A new venture concept
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
Falcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to ProsperityFalcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to Prosperity
 
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
 
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptxB.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
 
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
 
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort ServiceEluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
 
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
 
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRLBAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
 
RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors Data
 
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
 
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usage
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League City
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptx
 

PLC Business Plan (01.09.2010)

  • 1. POWER-PLANT LEASE CORPORATION (“PLC”) BUSINESS PLAN TO CREATE A JET ENGINE LEASING COMPANY A. EXECUTIVE SUMMARY Airline profit andlossis drivenby utilization of very expensivecapitalassets- passengerjetscosting$30 to$300M each.If these aircraft don’t fly, they don’t generate enough revenue to cover their cost and earn profits for their owners. Enginemaintenanceimpactsaircraftutilization.Modernturbofansareremovedfor performancerestorationorfulloverhaulatregularly scheduledintervals. And sometimestheunexpectedhappens - birdstrikesandforeignobjectdamagecan causeunscheduledengineremovals.Engineoverhauls typically take 60 to 90 days and cost US$1.5M to US$12M or more depending on model and scope of work. Airlines cannotaffordtogroundmulti-milliondollarpassengerjets for60 to 90 daysforengine maintenance. To mitigate this risk, they often invest in spare engines to replace installed engines in the shop for repair. This is a financial burden and consumes cash - spare engines cost US$8M to US$20M each depending on model and thrust rating. Airlines typically maintain a 10% ratio of spare to installed engines. PLC’sBusinessPlanfocuses on a financialinstrumentcalled a “Sale-Leaseback”. PLCwill purchaseanairline’s spareengines and lease them back for 5 years at an agreed monthly rental. For the airline this transaction raises cash and reduces balance sheet debt without sacrificing spare engine support for their fleets. When the lease expires, PLC will sell the engines intact or disassemble them for sale as spare parts. Used serviceable jet engine parts usually sell for 75% of new part price. Strong,stableandpredictablejet engineresidualvalue drivesPLC’s Financial Model. This modelprojects 10 sale-leaseback transactions in YR 1 of operation, 4 each in YRS 2-5, with additional transactions in YRS 6-10. (See Section C – FINANCIAL MODEL below) B. FOCUS ON V2500-A5 & CFM56-5/7 AERO ENGINES PLC’s Business Plan focuses on IAE V2500-A5 and CFM56-5/7 engines. These engines are fitted on Airbus A320 and Boeing B737 narrow-body aircraft families. The world’s commercial aircraft fleet will double by 2028 - from 14,000 to 28,000 aircraft. 70% of that growth will be A320 and B737. This equipment will be the backbone of commercial aviation for the foreseeable future. InternationalAero Engines ("IAE") was founded in 1983 as a multi-national collaboration between industry leaders Pratt & Whitney, Rolls Royce, Japanese Aero Engine Corporation and MTU Aero Engines. Today the venture produces the V2500-A5 turbofan which competes with the CFM56-5B on Airbus A320
  • 2. aircraft family. The V2500 is the 3rd most successful engine program in commercial aviation history with 3,600 engines flying with 190 airlines world-wide. Another 1,400 engines are contracted for delivery in 2011-2015. The current standard is the V2500-A5 "Select-One" with variants producing 22,000 to 33,000 lbs. thrust depending on aircraft application. V2500 engines will remain in service for another 20-25 years. CFM International ("CFMI") was founded in 1974 as a multi-national collaboration between industry leaders General Electric and the French company SNECMA. Today the venture produces the CFM56-5B turbofan which is 1 of 2 engines available on the Airbus A320 aircraft family. CFMI also produces the CFM56-7B turbofan which is the exclusive power-plant for the competing Boeing B737NG family (B737-700, -800 and - 900). The CFM56 is the most successfulengineprogramincommercial aviationhistory withmore than10,000 series 5B andseries 7B enginesflyingwith 260 airlines world-wide.Another 2,500 engines are contracted for delivery in 2011-2015. The current standards are the CFM56-5B4 and CFM56-7B with variants producing 19,000 to 33,000 lbs. thrust depending on aircraft application C. FINANCIAL MODEL 1. Capital Requirements PLC - REVISED 10 YR PLAN WITH ANNUAL DIVIDEND YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10 Engine SLB's 10 4 4 4 4 10 8 7 8 8 Engines sold 0 0 0 0 0 (10) (4) (4) (4) (4) Engines in portfolio 10 14 18 22 26 26 30 33 37 41 Purchase price (ea.) 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000 8,970,000 Capital Required 89,700,000 35,880,000 35,880,000 35,880,000 35,880,000 89,700,000 71,760,000 62,790,000 71,760,000 71,760,000 Lease term - months 60 60 60 60 60 60 60 60 60 60 Annual depreciation 6.50% 6.50% 6.50% 6.50% 6.50% 6.50% 6.50% 6.50% 6.50% 6.50% Book value @ lease end (ea.) 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750 6,054,750 Residual value @ lease end (ea.) 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000 5,865,000
  • 3. 2. Equity & Debt 3. MonthlyExpenses PLC - REVISED 10 YR PLAN WITH ANNUAL DIVIDEND YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10 Equity - % 25.0% 8.6% 12.1% 16.1% 20.8% 10.4% 36.0% 19.7% 19.7% 22.6% Equity - $ 22,425,000 3,073,243 4,341,013 5,793,362 7,457,163 9,363,202 25,856,240 12,369,583 14,149,503 16,183,678 Debt - % 75.0% 91.4% 87.9% 83.9% 79.2% 89.6% 64.0% 80.3% 80.3% 77.4% Debt - $ 67,275,000 32,806,757 31,538,987 30,086,638 28,422,837 80,336,798 45,903,760 50,420,417 57,610,497 55,576,322 Cost of debt - % 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% 8.00% Monthly debt service - $ (816,231) (398,036) (382,655) (365,034) (344,847) (974,707) (556,939) (611,739) (698,974) (674,294) Early debt pay-off after 60 MOS - $ (40,255,253) (19,630,536) (18,871,942) (18,002,902) (17,007,336) (48,071,025) (27,467,372) (30,169,999) (34,472,317) (33,255,131) PLC - REVISED 10 YR PLAN WITH ANNUAL DIVIDEND YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10 Monthly debt payment YR 1 - 5 (816,231) (816,231) (816,231) (816,231) (816,231) Monthly debt payment YR 2 - 6 (398,036) (398,036) (398,036) (398,036) (398,036) Monthly debt payment YR 3 - 7 (382,655) (382,655) (382,655) (382,655) (382,655) Monthly debt payment YR 4 - 8 (365,034) (365,034) (365,034) (365,034) (365,034) Monthly debt payment YR 5 - 9 (344,847) (344,847) (344,847) (344,847) (344,847) Monthly debt payment YR 6 - 10 (974,707) (974,707) (974,707) (974,707) (974,707) Monthly debt payment YR 7 - 11 (556,939) (556,939) (556,939) (556,939) Monthly debt payment YR 8 - 12 (611,739) (611,739) (611,739) Monthly debt payment YR 9 - 13 (698,974) (698,974) Monthly debt payment YR 10 - 14 (674,294) Monthly overhead (100,000) (140,000) (180,000) (220,000) (260,000) (260,000) (300,000) (330,000) (370,000) (410,000) Engine maintenance cost 0 0 0 0 0 0 0 0 0 0 Total monthly cost - $ (916,231) (1,354,268) (1,776,923) (2,181,957) (2,566,804) (2,725,280) (2,924,183) (3,183,266) (3,557,207) (3,926,654)
  • 4. 4. Monthly Income and Profit 5. Annual Income, Income from Engine Sales, Debt Service, Overhead, Early Debt Retirement, Profit, Dividend and Equity Re-Investment PLC - REVISED 10 YR PLAN WITH ANNUAL DIVIDEND YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10 Monthly lease factor 0.93% 0.93% 0.93% 0.93% 0.93% 0.93% 0.93% 0.93% 0.93% 0.93% Monthly rental rate 83,421 83,421 83,421 83,421 83,421 83,421 83,421 83,421 83,421 83,421 Monthly rental income 834,210 1,167,894 1,501,578 1,835,262 2,168,946 2,168,946 2,502,630 2,752,893 3,086,577 3,420,261 Flight hours per month 250 250 250 250 250 250 250 250 250 250 Monthly hourly reserves ($150 / EFH) 37,500 37,500 37,500 37,500 37,500 37,500 37,500 37,500 37,500 37,500 Total monthly hourly reserves 375,000 525,000 675,000 825,000 975,000 975,000 1,125,000 1,237,500 1,387,500 1,537,500 Flight cycles per month 125 125 125 125 125 125 125 125 125 125 Monthly cyclic reserves ($120 / cycle) 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 Total monthly cyclic reserves 150,000 210,000 270,000 330,000 390,000 390,000 450,000 495,000 555,000 615,000 Total monthly income - $ 1,359,210 1,902,894 2,446,578 2,990,262 3,533,946 3,533,946 4,077,630 4,485,393 5,029,077 5,572,761 Monthly gross profit - $ 442,979 548,626 669,655 808,305 967,142 808,666 1,153,447 1,302,127 1,471,870 1,646,107 PLC - REVISED 10 YR PLAN WITH ANNUAL DIVIDEND YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10 Annual income - $ 16,310,520 22,834,728 29,358,936 35,883,144 42,407,352 42,407,352 48,931,560 53,824,716 60,348,924 66,873,132 Income from engine sale - $ 0 0 0 0 0 58,650,000 23,460,000 23,460,000 23,460,000 23,460,000 Annual Debt Service (9,794,777) (14,571,215) (19,163,074) (23,543,481) (27,681,650) (29,583,358) (31,490,192) (34,239,198) (38,246,482) (42,199,843) Annual cost - $ (1,200,000) (1,680,000) (2,160,000) (2,640,000) (3,120,000) (3,120,000) (3,600,000) (3,960,000) (4,440,000) (4,920,000) Pay-off after 60 MOS - $ (40,255,253) (19,630,536) (18,871,942) (18,002,902) (17,007,336) Annual gross profit - $ 5,315,743 6,583,513 8,035,862 9,699,663 11,605,702 28,098,740 17,670,832 20,213,576 23,119,540 26,205,954 dividend - $ (2,242,500) (2,242,500) (2,242,500) (2,242,500) (2,242,500) (2,242,500) (5,301,250) (6,064,073) (6,935,862) (7,861,786) Remainin profits for reinvestment - $ 3,073,243 4,341,013 5,793,362 7,457,163 9,363,202 25,856,240 12,369,583 14,149,503 16,183,678 18,344,168 Equity 22,425,000 6 yr cumulative net profits after payment of dividend 55,884,224 $69,339,224 including payment of dividend Total 78,309,224
  • 5. D. VALIDATING EXPENSE AND REVENUE ASSUMPTIONS BusinessPlanExpenseandRevenueassumptionsarebased on aero-enginevaluedatafromtheInternationalBureauof Aviation (“IBA”) Engine Values Book (“EVB”) (Version10). Foundedin the UK in 1988, IBA is a leading aviation consultancy completely independent from aviation financing institutions, leasing companies, manufacturers and suppliers. The company provides independent valuations of aviation assets (primarily aircraft and engines) that help investors manage risk by providing a clear understanding of asset base value, market value and future value. IBA maintains an extensive database of aircraft and engine values. Certified appraisers ensure these values are accurate and reflect changing market conditions. The company updates this data every 6 months. 1. EXEPENSE - $8.970M Engine Acquisition Cost PLC’s Business Plan assumes an acquisition cost of $8.970M per engine. Commercial List Price for new, zero-time V2500-A5 spare engines (January 2010 economics) is as follows:  V2533-A5 (A321) $10,114,500  V2530-A5 (A321) $9,696,500  V2527-A5 (A320) $9,003,500  V2524-A5 (A319) $7,922,200  V2522-A5 (A319) $7,436,000 These engine variants have 100% common hardware. The only difference is the Computer Data Entry Plug ("DEP") that instructs the engine to produce the thrust required for the specific aircraft application (30K or 33K thrust for A321, 27K thrust for A320, 24K or 22K thrust for A319). Thus a V2533-A5 with a multi-rating DEP can be fitted on an A321, A320 or A319 by simply adjusting the DEP setting. This provides maximum flexibility for airlines that operates all three aircraft types. PLC will purchase and lease-back V2500-A5 / CFM56-5 / CFM56-7 variants at rated at 33K thrust with a multi-rating DEP. Airlines typically receive a 15% discount from the engine manufactures list price. Based on average manufactures list price of $10.550M, new spare engines in inventory at airlines would have been purchased for approximately $8.970M. 2. EXPENSE - Zero Engine Maintenance Cost in the First 5 Years of Operation PLC’s Business Plan assumes zero engine maintenance expense in the first 5 years of operation.
  • 6. Industry average utilization for A320 and B737 aircraft is 1,500 flight cycles and 3,000 flight hours per year, (1 cycle = 1 take-off and landing) PLC engines will accumulate 7,500 flight cycles and 15,000 flight hours in the first 5 years of operation. The Business Pan projects zero engine maintenance expense in 5 years because IAE and CFM fleet reliability statistics indicate their new engines fly more than 7,500 cycles and 15,000 without requiring a performance restoration shop visit. IBA’s Engine Values Book supports this assumption:  EVB – pg. 4.4: Mean-Time-Between-Overhaul ("MTBO") for the V2527-A5 variant is 8,305 flight cycles and 17,441 flight hours using an hour / cycle ratio of 2.10.  EVB – pg. 1.12: MTBO for the CFM56-5B variant is 10,000 flight cycles and 18,000 flight hours using an hour / cycle ratio of 1.8.  EVB – pg. 1.22: MTBO for the CFM56-7B variant is 18,000 flight hours and 9,000 cycles based on a Fleet Average Flight Hour/Cycle Ratio of 2.0. PLC’ssale-leasebackagreementtransfersline-maintenance risk-and-responsibility to the lessee. The airline will perform all routine line- maintenance tasks. The airline must return the engine with an FAA 8130 tag indicating the engine is in Serviceable condition and airworthy for continued operation. 3. EXPENSE - 8% P/A Cost of Capital PLC’s Business Plan assumes 8% Cost of Capital. The US government 10 year benchmark bond is currently less than 2.7% pa, whilst 3 month Libor is 0.31% pa. We believe that 8% pa represents a generous risk premium for lenders as this rate contains a margin of 5.3% above the 10 year US government bond rate. 4. EXPENSE - $1,140,000 P/A Overhead PLC’s Business Plan assumes an annual overhead of $1,140,000, itemized as follows:  Salaries $690,000 P/A (3 executives & 1 secretary)  Housing/Office: $100,000 P/A  Cars / Office Equip: $20,000 P/A ($100K amortized over 5 yrs.)  Business Travel: $330,000 P/A (30 flights / 150 travel days)
  • 7. 5. REVENUE - $83,744 Monthly Lease Rental PLC's Business Plan assumes each engine will generate a monthly lease rental of $83,744 based on a lease factor of 0.93%. IBA’s Engine Values Book supports this assumption:  EVB pg. 4.4: The Typical Current Rental Rate for the V2527-A5 variant is as high as $90,000 per month and as low as $65,000 per month. PLC engines should command the higher rental as they will be brand new on delivery (zero hours and cycles).  EVB pg. 1.12: The Typical Current Rental Rate for the CFM56-5B variant is as high as $95,000 per month and as low as $65,000 per month. PLC engines should command the higher rental as they will be brand new on delivery (zero hours and cycles).  EVB pg. 1.22: The Typical Current Rental Rate for the CFM56-7B variant is (also) as high as $95,000 per month and as low as $65,000. PLC engines should command the higher rentals 6. REVENUE - $37,500 Monthly Maintenance Reserve - Flight Hours PLC's Business Plan assumes each engine will generate a monthly maintenance reserve of $37,500 for flight hours. This is basedon (1) A320 / B737 utilization of 3,000 flighthoursper yearor 250 flighthoursper monthand (2) a maintenance reserve rate of $150 per flight hour. Multiplying 250 flight hours by $150 yields $37,500 in monthly maintenance reserves. 7. REVENUE - $15,000 per Engine Monthly Maintenance Reserve / Fight Cycles PLC's Business Plan assumes each engine will generate a monthly maintenance reserve of $15,000 for flight cycles. This is basedon (1) A320 / B737 utilization of 1,500 flightcycles per year or 125 flight cycles per monthand(2) a maintenancereserve rate of $120 per flight cycle. Multiplying 125 flight cycles by $120 yields $15,000 in monthly maintenance reserves. These maintenance reserves are treated as Revenue for the following reasons:  PLC’s business model avoids engine maintenance during the first 5 years.
  • 8.  PLC’slease agreementtransfersallline maintenancerisk-and-responsibilitytothelessee. It is industry standardpracticethatwhilean engine is in an operators' possession, the operator must maintain the engine in good working condition, performing all daily and periodic checks. The airline will perform,(andpay for),all routine line maintenance tasks. The airline must also return the engine with a US FAA 8130 tag indicating the engine is in serviceable condition and airworthy for continued operation.  PLC will sell the engines at the end of Year 5, well before the forst performance restoration visit is required, (on average required at 18,000 flight hours and 10,000 cycles see IBA Engine Values Book, page 1.12). PLC’sBusinessPlanproposesastart-upof 10 enginesin YR1 withan organicgrowthprogram to26 enginesby YR5 end.The total net profits generated from operations alone during the first 5 years equate to approximately $78mn. 8. REVENUE - $5.865M Engine Residual Value after 5 Years PLC’s Business Plan assumes each engine will have a residual value of $5.865M after 5 years. IBA’s Engine Values Book supports this assumption:  EVB pg. 4.5: The "Base Value"forthe V2527-A5 "Select-One"variantwill be: o $6.81M in 2015 o $6.88M in 2016 o $6.88M in 2017 o $6.81M in 2018 o $6.64M in 2019  EVB pg.1.12: The "Base Value"forthe CFM56-5B variantwill be: o $7.34M in 2015 o $7.15M in 2016 o $6.80M in 2017 o $6.25M in 2018 o $5.63M in 2019  EVB pg.1.22: The “Base Value”for the CFM56-7B variantwill be: o $7.40M in 2015 o $7.21M in 2016
  • 9. o $6.85M in 2017 o $6.30M in 2018 o $5.67M in 2019 Residual value is critical because it determines how much revenue is collected from engine re-sale at lease expiration. This Plan uses engine re-sale revenue for early retirement of outstanding debt - ie at month 60 of the 120 month loan amortization schedule. Engine re-sale revenue allows PLC to significantly improve operating profits starting in YR 6. For added conservatism, PLC’s business model uses a residual value 15% below projected asset value. Current IBA data suggests this to be 20% -26% below current market values. (See page 7 below). Base Valueis "IBA'sopinionof the underlyingeconomicvalueof an enginein an open,unrestricted,stablemarketenvironmentwithareasonablebalance of supply and demand and assumes full consideration of its highest, best use. In most cases, the "base value" of an engine assumes its physical condition is average for an engine of its type and age, and its maintenance time status is at mid-life, mid-time". It should benotedthatPLC will purchase100% newandunusedenginesonly.The engines will fly approximately 7,500 cycles in 5 years. At lease expiry, their Life Limited Parts ("LLP's") will have 12,500 cycles remaining, which is 25% more than mid-life. PLC could therefore justify using residual values equal-to or higher-thanIBA BaseValuesatlease expiry.However,forconservatismattime of preparationthefinancialprojectionsPLCused85% of the ASCEND residual valuefor a "half-life"engine(i.e.$6.90M less 15% = $5.856M). This conservatismprotectsthebusinesscase if engine market demand unexpectedly declines in the coming years - considered highly unlikely given the size of the world-wide fleet, the backlog of engines on order, and the projected growth of the narrowbodiedsector.The ASCENDvalueis basedona specific "online program"estimatinglow risk engine values based on hours and cycles, while the IBA evaluations are based on a generic half-life (10,000 cycle engine) scenario. See below for a comparison of how ASCEND and IBA residual values correlate with PLC Business Plan residual values: Engine Type Purchase Price IBA Half Life / Mid Life Value (10,000 cycles) ASCEND Half Life / Mid Life Value (10,000 cycles) ResidualValuePLC Business Plan (7,500 cycles) V2500-A5 Select One $8.597M $6.81M $6.90M $5.865M
  • 10. 9. REVENUE - Immediate Engine Re-sale at Lease Expiration PLC’s Business Plan assumes PLC will be able to re-sell each engine immediately after lease expiry. This assumption is justified by industry data indicating strong demand for CFM56 and V2500 engines for at least another 20 years.  The CFM56 is the most successful engine program in commercial aviation history with more than 10,000 engines in service and another 2,500 on firm backlog.  The V2500 is the 3rd most successful engine program in commercial aviation history with more than 3,600 engines in service and another 1,400 on firm backlog.  The A320 / B737 narrow-body aircraft segment will continue growing dramatically. Specifically, data from Airbus Industries says the world-wide commercial aircraftfleet is projectedto doubleby 2028 - from14,000 to 28,000 aircraft.70% of thatgrowthwill be narrow-body sector dominated by the A320 and B737. So these aircraft, and their engines, will continue to be the backbone of commercial aviation for the foreseeable future.
  • 11. E. INVESTMENT ANALYSIS PLC - REVISED 10 YR PLAN WITH ANNUAL DIVIDEND YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10 Key Balance Sheet Items Notes Net Book Value Engines 62,696,771 88,312,729 109,917,777 127,198,496 139,818,286 Book value of engines treated same as debt Total Debt 62,696,771 88,312,729 109,917,777 127,198,496 139,818,286 Total Equity at the end of each year 25,498,243 29,839,257 35,632,619 43,089,782 52,452,984 78,309,224 40.67% 33.79% 32.42% 33.88% 37.52% Key Ratios Notes Debt Service (Ebitda/total debt payments) 1.5 1.5 1.4 1.4 1.4 Strong debt cover- credit business w/ quality customers Gearing (Total Debt/Equity as %) 246% 296% 308% 295% 267% Kept below 3 times. Reasonable for credit business Dividend Cover (Gross profit / dividend) 2.4 2.9 3.6 4.3 5.2 Strong level of cover Asset Cover (Engine value/debt as%) 138.1% 133.8% 135.0% 139.5% 146.8% Debt provider has good security protection NOTE: NOTE: 2. Asset cover ratio improves if engines are sold as spare parts. Cash Returns up to Yr 6 to Investors pre-exit Totals Notes Equity Invested (Yr 1) (22,425,000) (22,425,000) 5 years of dividends 2,242,500 2,242,500 2,242,500 2,242,500 2,242,500 11,212,500 Net cash flow before exit (11,212,500) Dividends repay half of initial investment by end Yr 5 Enterprise Valuation at Yr 6 Yr 6 Net Profit 28,098,740 less Net Engine Sale profit 18,394,747 Add Debt costs 6,240,000 EBITDA 15,943,994 Value @ 7 x Ebitda 111,607,956 Proposed Investor's Payout @ 56% 62,500,456 Enterprise Value P/E Book Value 111,607,956 11.5 142.52% IRR to Investor with Yr 6 exit Yr 0 Yr1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6 Investor Cash Flows (22,425,000) 2,242,500 2,242,500 2,242,500 2,242,500 2,242,500 62,500,456 Proposed IRR to Investor 25.0% Total cash paid out by equity investor (22,425,000) Total cash in to equity investor 73,712,956 Return multiple 3.29 1. Asset cover ratio assumes engines are sold intact.
  • 12. F. RISK ANALYSIS 1. Airline Risk: What happens when there is a payment default? If the customerdefaults,PLC will repossess the engine in accordance with US and International Law. To expedite the process, PLC will register ownership of the asset in accordance with (1) The Convention on International Interests in Mobile Equipment and (2) The Protocol to the Convention on International Interest in Mobile Equipment on Matters Specific to Aircraft Equipment ("The Cape Town Treaty"). This Treaty:  Creates international standards for registration of ownership, security interests (liens), leases, and conditional sales contracts  Specifies various legal remedies for default in financing agreements, including repossession  Applies to aircraft that can carry at least 8 people or 2750 kilograms cargo, aircraft engines with thrust exceeding 1,750 lbs., and helicopters carrying 5 or more passengers The InternationalRegistry of Mobile Assets is located in Ireland and was established to record international property interests in the equipment covered by the Cape Town Treaty. Mediation cases for leasing disputes are heard in the High Court of Ireland. 2. IPO: Why would this business lend itself to an IPO or Industry Disposal at the end of year 5? Why 7 times earnings? PLC would lend itself to an IPO / Industry sale in YR 6 due to consistently positive earnings growth in YRS 1-5 and a strong likelihood of continued earnings growth in YRS 6-10. PLC would also be a relatively safeinvestmentbecauseit retains ownership of tangible cash generating assets with established residual values. While there are many waystovaluePLC, andinvestmentanalystsmay suggestvarious methods, a multiple of 7 times prior year earnings is deemed a conservative and completely acceptable valuation for the investment community in the current market climate. 3. How likely is a PLC trade sale? How much would PLC sell for? If PLC performs as expected, major banks and aircraft leasing companies could be likely suitors. The valuation method would be the same as #2 above.
  • 13. 4. Is there a wind-down scenario? Yes. PLC could stop investing in additional engines after YR 5. The portfolio would naturally wind itself down to zero engines by YR 10. At this point, the company would be dissolved and proceeds disbursed to shareholders in accordance with their % shareholdings. Engines would be disposed of at lease expiration, ie:  engines acquired in YR1 would be sold at the end of YR 6  engines acquired in YR2 would be sold at the end of YR 7  engines acquired in YR3 would be sold at the end of YR 8  engines acquired in YR4 would be sold at the end of YR 9  engines acquired in YR5 would be sold at the end of YR 10 We have also shown the debt position would be at the end of each year, and the net remaining cash after disposal. Finally we have shown the net cash balance generated at the each year after cost of operations and payment of annual dividend to the Equity Investor. G. CONCLUSION PLC's BusinessPlanis soundly based.Themanagementhas extensive aero-engine experience and furthermore the customers - and their needs - have been identified. PLC is very confident the venture can succeed as projected.