ass12_due111808_sol

ass12_due111808_sol - ISE460 Fall 2006 Example 10.6...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Example 10.6 Multiple Assets 10/01/2009 Page 1 No.1 Initial Cost $55,000 MACRS 5 Tax Rate = 30% MARR = 10% Inflatrion rate 5% Year 0 1 2 3 4 5 6 Income Statement Revenues $30,000 $35,000 $55,000 $70,000 $70,000 $60,000 Expenses Rental $9,600 $9,600 $9,600 $9,600 $9,600 $9,600 $15,000 $21,000 $25,000 $30,000 $30,000 $30,000 Depreciation $11,000 $17,600 $10,560 $6,336 $6,336 $1,584 Taxable Income $(5,600) $(13,200) $9,840 $24,064 $24,064 $18,816 Income Taxes $(1,680) $(3,960) $2,952 $7,219 $7,219 $5,645 Net Income $(3,920) $(9,240) $6,888 $16,845 $16,845 $13,171 Cash Flow Statement Operating Activities Net Income $(3,920) $(9,240) $6,888 $16,845 $16,845 $13,171 Depreciation $11,000 $17,600 $10,560 $6,336 $6,336 $1,584 Investrment ($55,000) Salvage $13,401 Gains Tax ($3,545) Net Cash Flow ($55,000) $7,080 $8,360 $17,448 $23,181 $23,181 $24,611 Net Cash Flow (actual) ($55,000) $6,743 $7,583 $15,072 $19,071 $18,163 $18,365 Net Present Value $15,573 IRR on actual dollar 11.74%
Background image of page 1

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

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 4

ass12_due111808_sol - ISE460 Fall 2006 Example 10.6...

This preview shows document pages 1 - 2. Sign up to view the full document.

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