csg_tutorial_answer_key_Solutions

csg_tutorial_answer_key_Solutions - 70000 =Entry Cost 800...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
70000 =Entry Cost 800 =Capac 20 =Marginal Cost 0.02 =interest rate Period Cash at BeginniPrice QuanityTotal RevEntry CosCapacity CostVariable CoTotal Cost Cash at End 1 1000000.00 0 70000 1820000 0 1890000 -890000.00 2 -907800.00 275 2275 625625 0 0 45500 45500 -327675.00 3 -334228.50 275 2275 625625 0 0 45500 45500 245896.50 4 250814.43 275 2275 625625 0 0 45500 45500 830939.43 5 847558.22 275 2275 625625 0 764400 45500 809900 663283.22 6 676548.88 275 2275 625625 0 0 45500 45500 1256673.88 7 1281807.36 275 2275 625625 0 0 45500 45500 1861932.36 8 1899171.01 275 2275 625625 0 0 45500 45500 2479296.01 9 2528881.93 275 2275 625625 0 -1055600 45500 -1010100 4164606.93
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Page 2 PRICE Q TR VC Gross PRONPV of GroCapacity cosalvage vaNPV-4 periMCP 450 -242.78 ### -4855.62 ### -397511 -194224.8 -104070.5 -307356.7 445.87 449 -228.39 ### -4567.82 -97979.74 ### -182712.8 -97902.09 ### 443.87 448 -214 -95872.45 -4280.02 -91592.43 ### -171200.8 -91733.67 ### 441.87 447 -199.61 -89226.12 -3992.22 -85233.9 ### -159688.8 -85565.25 ### 439.87 446 -185.22 -82608.57 -3704.42 -78904.15 ### -148176.8 -79396.83 ### 437.87 445 -170.83 -76019.8 -3416.62 -72603.18 ### -136664.8 -73228.42 ### 435.87 444 -156.44 -69459.8 -3128.82 -66330.98 ### -125152.8 -67060 ### 433.87 443 -142.05 -62928.59 -2841.02 -60087.57 ### -113640.8 -60891.58 ### 431.87 442 -127.66 -56426.16 -2553.22 -53872.94 ### -102128.8 -54723.16 ### 429.87 441 -113.27 -49952.51 -2265.42 -47687.09 -181579.5 -90616.8 -48554.75 ### 427.87 440 -98.88 -43507.64 -1977.62 -41530.02 ### -79104.8 -42386.33 ### 425.87 439 -84.49 -37091.55 -1689.82 -35401.73 ### -67592.8 -36217.91 ### 423.87 438 -70.1 -30704.24 -1402.02 -29302.22 -111574.9 -56080.8 -30049.49 -85543.59 421.87 437 -55.71 -24345.71 -1114.22 -23231.49 -88459.2 -44568.8 -23881.08 -67771.48 419.87 436 -41.32 -18015.96 -826.42 -17189.54 -65453.09 -33056.8 -17712.66 -50108.95 417.87 435 -26.93 -11714.99 -538.62 -11176.37 -42556.57 -21544.8 -11544.24 -32556.01 415.87 434 -12.54 -5442.79 -250.82 -5191.97 -19769.63 -10032.8 -5375.83 -15112.65 413.87 433 1.85 800.62 36.98 763.64 2907.72 1479.2 792.59 2221.11 411.87 432 16.24 7015.25 324.78 6690.47 25475.49 12991.2 6961.01 19445.3 409.87 431 30.63 13201.1 612.58 12588.52 47933.67 24503.2 13129.43 36559.89 407.87 430 45.02 19358.17 900.38 18457.79 70282.26 36015.2 19297.84 53564.9 405.87 429 59.41 25486.46 1188.18 24298.28 92521.26 47527.2 25466.26 70460.32 403.87 428 73.8 31585.97 1475.98 30109.99 ### 59039.2 31634.68 87246.16 401.87 427 88.19 37656.7 1763.78 35892.92 ### 70551.2 37803.1 ### 399.87 426 102.58 43698.65 2051.58 41647.07 ### 82063.2 43971.51 ### 397.87 425 116.97 49711.83 2339.38 47372.45 ### 93575.2 50139.93 ### 395.87 424 131.36 55696.22 2627.18 53069.04 ### 105087.2 56308.35 ### 393.87 423 145.75 61651.83 2914.98 58736.85 ### 116599.2 62476.77 ### 391.87 422 160.14 67578.66 3202.78 64375.88 ### 128111.2 68645.18 ### 389.87 421 174.53 73476.71 3490.58 69986.13 ### 139623.2 74813.6 ### 387.87 420 188.92 79345.98 3778.38 75567.6 ### 151135.2 80982.02 ### 385.87 419
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This homework help was uploaded on 02/20/2009 for the course AEM 4240 taught by Professor Blalock,g. during the Fall '07 term at Cornell University (Engineering School).

Page1 / 19

csg_tutorial_answer_key_Solutions - 70000 =Entry Cost 800...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online