Last year Apple charged $4,906,667 Depreciation on the Income Statement of Andrews. If early this year Apple purchased a new depreciable asset, the effect on Andrews's financial statements would be (all other items remaining equal): |
Select: 1 |
| Increase Net Cash from operations | | Just impact the Balance Sheet | | No impact on Net Cash from operations | | Decrease Net Cash from operations on the Cash Flow Statement | |
2019 Income Statement 2019 Common Product Name: Alan Agape Abby 2 Total Size $64,136 $47,084 $43,030 $32,288 $39,721 $39,846 $266,105 100.0% aleS Variable costs: Direct Labor $3,830 Direct Material $23,298 Inventory Carry $0 $12,449 $9,068 $2,539 $14,219 $13,436 $0 $0 $55,541 20.9% $16,192 $15,339 $11,802 $15,454 $14,885 $0 $0 $96,972 36.4% $640 $0 $35 $0 $0 $0 $685 0.3% $27,128 $29,282 $24,407 $14,377 $29,674 $28,330 $0 $0 $153,198 Total Variable 57.6% Contribution S37,008 $17,803 s18,623 $17,912 S10,047 $11,515 so $112,907 $0 42.4% Margin Period Costs: $4,907 $2,267 $2,200 $3,987 $1,813 $1,700 $0 $0 $16,873 6.3% Depreciation $8 $502 $247 $809 $24 $12 $0 $0 $1,602 0.6% SG&A: R&D Promotions $1,400 $1,400 $1,400 $1,400 $1,600 $1,600 $0 $0 $8,800 3.3% $3,000 $2,250 $2,250 $3,000 $2,250 $2,250 Sales $0 $0 $15,000 5.6% Admin $675 $617 $463 $570 $571 $0 $0 $3,817 1.4% Total Period $10,235 $7,094 $6,715 $9,659 $6,257 $6,133 $0 $0 $46,092 17.3% $26,773 $10,709 $11,908 $8,253 $3,790 $5,382 $0 $0 $66,815 Net Margin 25.1% Definitions: Sales: Unit sales times list price. Direct Labor: Labor costs incurred to produce the $1,850 0.7% Other product that was sold. Inventory Carry Cost: the cost to carry unsold goods in inventory. $64,965 24.4% Depreciation: Calculated on straight-line 15-year depreciation of plant value. R&D Costs: R&D EBIT $0 Short Term Interest 0.0% department expenditures for each product. Admin: Administration overhead is estimated at 1.5% $10,199 3.8% of sales. Promotions: The promotion budget for each product. Sales: The sales force budget for Long Term Interest $19,168 Taxes 7.2% each product. Other: Charges not included in other categories such as Fees, Write Offs, and $712 Profit Sharing 0.3% TQM. The fees include money paid to investment bankers and brokerage firms to issue new $34,886 stocks or bonds plus consulting fees your instructor might assess. Write-offs include the loss you Net Profit 13.1% might experience when you sell capacity or liquidate inventory as the result of eliminating a Variable Margins production line. If the amount appears as a negative amount, then you actually made money on 2008 Andrews the liquidation of capacity or inventory. EBIT: Earnings Before Interest and Taxes. Short Term interest: Interest expense based on last year's current debt, including short term debt, long term notes that have become due, and emergency loans. Long Term Interest: Interest paid on outstanding bonds. Taxes Income tax based upon a 35% tax rate. Profit Sharing: Profits shared 40.0% with employees under the labor contract. Net Profit: EBIT minus interest, taxes, and profit 20.0% sharing 0.09%