ass13_due112508_ISE460_sol

ass13_due112508_ISE460_sol - ISE460 Spring 2006 10/01/2009...

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

View Full Document Right Arrow Icon
ISE460 Spring 2006 Chapter 14 10/01/2009 Page 1 Example 12.1 TRUE Average Std. dev. Max Min Cost Basis $125,000 Unit Price $50.64 50 3 60 41 Type 7 Year MACRS Demand 2218 1974 150 2500 1500 Income Tax rate 40% Variable cost $15 MARR 15% General inflation rate = 6.61% Fixed Cost $10,000 Year 0 1 2 3 4 5 Salvage value 31% 25% 5% NPV $21,476 Income Statement Inflation rate 1 $17,057 Average $25,899 Unit Price 0% $51 $51 $51 $51 $51 2 $24,715 Std dev $12,231 Units 2,218 2,218 2,218 2,218 2,218 3 $33,740 P(>0) 98% 1-NORMDIST(0,L9,L10,TRUE) Revenues: $112,332 $112,332 $112,332 $112,332 $112,332 4 $27,600 Expenses: 5 $23,258 Unit variable 4.95% 15.74 16.52 17.34 18.20 19.10 6 $13,448 Unit variable total 34,923 36,653 38,469 40,376 42,376 7 $26,654 Unit fixed 3.30% 10,330 10,672 11,024 11,388 11,764 8 $34,982 Depreciation 17,857 30,612 21,866 15,618 5,578 9 $22,511 Taxable Income $49,206 $34,378 $40,955 $44,932 $52,595 10 $32,293 Income taxes $19,682 $13,751 $16,382 $17,973 $21,038 11 $23,134 12 $25,200 Net Income $29,523 $20,627 $24,573 $26,959 $31,557 13 $22,254 14 $26,302 Cash Flow Statement 15 $13,312 16 $25,136 Operating Activities 17 $31,713 Net Income 29,523 20,627 24,573 26,959 31,557 18 $20,514 Depreciation 17,857 30,612 21,866 15,618 5,578 19 $18,810 Investment Activities 20 $28,772 Investment ($125,000) 21 $23,520 Salvage 6.61% 52,828 22 $15,899 Gains Tax ($7,744) 23 $31,596 24 $15,067 ($125,000) $47,381 $51,239 $46,439 $42,578 $82,219 25 $34,153 Book Value $107,143 $76,531 $54,665 $39,046 $33,468 26 $28,575 27 $28,362 PW $21,476 28 $34,894 29 $43,022 30 $23,221 31 $23,910 32 $28,787 33 $8,513 34 $40,411 35 $13,770 36 $37,819 37 $53,130 38 $37,875 39 $33,112 40 $54,540 41 $28,039 42 $9,060 43 $743 44 $37,391 45 $24,282 46 $13,986 47 $54,446 48 $17,146 49 $18,470 50 $21,887 51 $30,630 52 $16,502 53 ($3,668) 54 $17,557 55 $37,442 56 $6,950 57 $25,788 58 $15,559 59 $49,279 60 $17,859 61 $10,243 62 $24,326 63 $65,825 64 $8,904 65 $42,285 66 $23,419 67 $35,958 68 $7,267 69 $23,618 70 $22,674 71 $10,551 72 $43,939 73 $13,378 74 $19,556 75 $34,144 76 $42,413 77 $22,566 78 $27,911 79 $8,124 80 $47,685 81 $30,156 82 $35,423 83 $43,045 84 $31,757 85 $7,008 86 $16,836 87 $32,704 88 $10,975 89 $16,039 90 $3,617 91 $25,749 92 $29,668 93 $28,015 94 $18,627 95 $20,149 96 $29,744 97 $23,564 98 $16,460 99 $23,751 100 $54,947 101 $42,260 102 $27,897 103 $15,232 104 $29,996 105 $28,321 106 $41,544 107 $3,094 108 $33,433 109 $13,100 110 $26,442 111 $25,686 112 $15,223 113 $29,454 114 $19,476 115 $24,695 116 $33,961 117 $55,593 118 $30,064 119 $41,596 120 $12,025 121 $32,516 122 $35,003 123 $22,453 124 $43,085 125 $24,546 126 $30,357 127 $37,738 128 $23,361 129 $29,500 130 $33,904 131 $8,612 132 $10,978 133 $28,020 134 $12,563 135 $24,660 136 $43,905 137 $25,118 138 $46,855 139 $36,372 140 $42,383 141 $21,614 142 $14,119 143 $37,525 144 $25,919 145 $41,301 146 $42,371 147 $26,594 148 ($265) 149 $10,671 150 $28,095 151 $14,717 152 $47,184 153 $29,752
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.

This note was uploaded on 10/01/2009 for the course ISE 310L taught by Professor Bottlik during the Spring '06 term at USC.

Page1 / 10

ass13_due112508_ISE460_sol - ISE460 Spring 2006 10/01/2009...

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