hama - Particular/Year 0 Depreciation rates Depreciation...

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

View Full Document Right Arrow Icon
Particular/Year 0 1 2 3 4 5 6 Selling price $45.00 $45.90 $46.82 $47.75 $48.71 $49.68 Variable cost $30.00 $28.80 $27.65 $26.54 $25.48 $24.46 Market size 2,500,000,000 2,575,000,000 2,652,250,000 2,731,817,500 2,813,772,025 2,898,185,186 Athletic shoes 375,000,000 386,250,000 397,837,500 409,772,625 422,065,804 434,727,778 AAI share 3,750,000 3,862,500 3,978,375 4,097,726 4,220,658 2,173,639 Depreciation rates 14.29% 24.49% 17.49% 12.49% 8.93% 8.92% Depreciation $17,148,000 $29,388,000 $20,988,000 $14,988,000 $10,716,000 $10,704,000 Book value at the end of 6th year $16,068,000 Selling price $25,000,000 Tax on sale of machine $3,572,800 Net proceeds $21,427,200 Working capital investment Account receivable $13,869,863 $14,571,678 $15,309,005 $16,083,641 $16,897,473 $8,876,242 Inventory $13,869,863 $13,714,521 $13,560,918 $13,409,036 $13,258,854 $6,555,178 Account payable $13,214,897 $13,216,893 $13,226,456 $13,243,887 $13,269,500 $6,651,814 Working capital requirement $14,524,829 $15,069,306
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 / 2

hama - Particular/Year 0 Depreciation rates Depreciation...

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