IE 305 over view

IE 305 over view - ($30,810.82 150000 185000 0 Rev depr int...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
($30,810.82) ($15,810.82) 150000 15000 $134,189.18 185000 0 1 2 3 4 5 6 Rev 120000 120000 120000 120000 120000 120000 depr -37000 -59200 -35520 -21312 -21312 -10656 int exp -15000 -14000 -13000 -12000 -11000 -10000 Tax Inc 68000 46800 71480 86688 87688 99344 Tax -23800 -16380 -25018 -30340.8 -30690.8 -34770.4 Net Inc. 44200 30420 46462 56347.2 56997.2 64573.6 +depr 81200 89620 81982 77659.2 78309.2 75229.6 WC -30000 Inv -185000 Gain Tax Princ 150000 -15000 -16000 -17000 -18000 -19000 -20000 Net Cash -65000 66200 73620 64982 59659.2 59309.2 55229.6
Background image of page 1

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

View Full DocumentRight Arrow Icon
7 120000 -9000 111000 -38850 72150 72150 30000 40000 -14000 -21000 107150
Background image of page 2
Revenue $- $80,000.00 $80,000.00 $80,000.00 Savings $55,000.00 $55,000.00 $55,000.00 Expenses: Depreciation $(28,580.0000) $(48,980.0000) $(34,980.0000) Intrest on debt $13,500.00 $9,000.00 $4,500.00 Taxable Income $92,920.0000 $77,020.0000 $95,520.0000 Income tax $37,168.0000 $30,808.0000 $38,208.0000 Net Income $55,752.0000 $46,212.0000 $57,312.0000 Depreciation $(28,580.0000) $(48,980.0000) $(34,980.0000)
Background image of page 3

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

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 12/06/2010 for the course IE 305 taught by Professor Wang during the Spring '08 term at Iowa State.

Page1 / 6

IE 305 over view - ($30,810.82 150000 185000 0 Rev depr int...

This preview shows document pages 1 - 4. Sign up to view the full document.

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