Super-Project2 - Cash Flow Years Net Project Cost Gross Sales 0 $(200.00 Net Sales Cost of Goods Sold Gross Profit 2 3 4 5 6 7 8 9 10 $2,200.00 $(88.00

Super-Project2 - Cash Flow Years Net Project Cost Gross...

This preview shows page 1 out of 1 page.

Cash Flow Years 0 1 2 3 4 5 6 7 8 9 10 Net Project Cost $(200.00) Gross Sales $2,200.00 $2,400.00 $2,600.00 $2,800.00 $3,000.00 $3,000.00 $3,200.00 $3,200.00 $3,400.00 $3,400.00 Deductions $(88.00) $(96.00) $(104.00) $(112.00) $(120.00) $(120.00) $(128.00) $(128.00) $(136.00) $(136.00) Net Sales $2,112.00 $2,304.00 $2,496.00 $2,688.00 $2,880.00 $2,880.00 $3,072.00 $3,072.00 $3,264.00 $3,264.00 Cost of Goods Sold $(1,100.00) $(1,200.00) $(1,300.00) $(1,400.00) $(1,500.00) $(1,500.00) $(1,600.00) $(1,600.00) $(1,700.00) $(1,700.00) Gross Profit $1,012.00 $1,104.00 $1,196.00 $1,288.00 $1,380.00 $1,380.00 $1,472.00 $1,472.00 $1,564.00 $1,564.00 Advertising Expense $(1,100.00) $(1,050.00) $(1,000.00) $(900.00) $(700.00) $(700.00) $(730.00) $(730.00) $(750.00) $(750.00) Overhead Expense $- $- $- $- $(90.00) $(90.00) $(90.00) $(90.00) $(90.00) $(90.00) Selling Expense $- $- $- $- $- $- $- $- $- $- Gen. and Admin. Cost $- $- $- $- $- $- $- $- $- $- Research Expense $- $- $- $- $- $- $- $- $- $- Start-Up Cost $(15.00) $- $- $- $- $- $- $- $- $- Adjustments (Explain) Erosion $(180.00) $(200.00) $(210.00) $(220.00) $(230.00) $(230.00) $(240.00) $(240.00) $(250.00) $(250.00) Depreciation
Image of page 1

You've reached the end of your free preview.

Want to read the whole page?

  • Winter '11
  • M.J.
  • Net Present Value, Taxation in the United States, Generally Accepted Accounting Principles, Net Project Cost

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture