羅斯公司理財(cái)?shù)诎税娴诎苏?展示頁
2025-01-04 23:43本頁面
【正文】 , so we can sell it if we want to.,Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Investments: (1) Bowling ball machine –100.00 21.76* (2) Accumulated 20.00 52.00 71.20 82.72 94.24 depreciation (3) Adjusted basis of 80.00 48.00 28.80 17.28 5.76 machine after depreciation (end of year) (4) Opportunity cost –150.00 150.00 (warehouse) (5) Net working capital 10.00 10.00 16.32 24.97 21.22 0 (end of year) (6) Change in net –10.00 –6.32 –8.65 3.75 21.22 working capital (7) Total cash flow of –260.00 –6.32 –8.65 3.75 192.98 investment [(1) + (4) + (6)],The Baldwin Company,Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Income: (8) Sales Revenues 100.00 163.20 249.72 212.20 129.90,Recall that production (in units) by year during the 5year life of the machine is given by: (5,000, 8,000, 12,000, 10,000, 6,000). Price during the first year is $20 and increases 2% per year thereafter. Sales revenue in year 3 = 12,000[$20(1.02)2] = 12,000$20.81 = $249,720.,The Baldwin Company,Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Income: (8) Sales Revenues 100.00 163.20 249.72 212.20 129.90 (9) Operating costs 50.00 88.00 145.20 133.10 87.84,Again, production (in units) by year during 5year life of the machine is given by: (5,000, 8,000, 12,000, 10,000, 6,000). Production costs during the first year (per unit) are $10, and they increase 10% per year thereafter. Production costs in year 2 = 8,000[$10(1.10)1] = $88,000,The Baldwin Company,Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Income: (8) Sales Revenues 100.00 163.20 249.72 212.20 129.90 (9) Operating costs 50.00 88.00 145.20 133.10 87.84 (10) Depreciation 20.00 32.00 19.20 11.52 11.52,Depreciation is calculated using the Accelerated Cost Recovery System (shown at right). Our cost basis is $100,000. Depreciation charge in year 4 = $
公司管理相關(guān)推薦
鄂ICP備17016276號(hào)-1