close

Angus Cartwright

 Essay regarding Angus Cartwright

Alison Green

Projected Money FlowAssumptions012345678910Discounted

Earnings from Operations3. 00%870, 200896, 306923, 195950, 891979, 4181, 008, 8001, 039, 0641, 070, 2361, 102, 3431, 135, 414 -Lease Payments0000000000

-Financing-435, 893-435, 893-435, 893-435, 893-435, 893-435, 893-435, 893-435, 893-435, 893-435, 893 BEFORE TAX FUNDS FLOW434, 307460, 413487, 302514, 998543, 524572, 907603, 171634, 343666, 450699, 5202, 663, 29873. 98%

+Amortization 6, 000, 1000 75, 89380, 44785, 27490, 39095, 814101, 563107, 656114, 116120, 963128, 220 +Reserve25, 00025, 00025, 00025, 00025, 00025, 00025, 00025, 00025, 00025, 000 -Depreciation27. 5-272, 727-272, 727-272, 727-272, 727-272, 727-272, 727-272, 727-272, 727-272, 727-272, 727 Taxable Income262, 473293, 132324, 848357, 661391, 611426, 742463, 100500, 731539, 685580, 013

-Tax Payable @ 35%35. 00%-91, 865-102, 596-113, 697-125, 181-137, 064-149, 360-162, 085-175, 256-188, 890-203, 005-660, 775-18. 35% AFTER TAX MONEY FLOW342, 441357, 816373, 605389, 816406, 461423, 547441, 086459, 087477, 560496, 515

-Equity In-3, six-hundred, 000

+Net Cash by Sale0000000006, 421, 0181, 597, 47744. 37% TOTAL RETURN-3, 600, 000342, 441357, 816373, 605389, 816406, 461423, 547441, 086459, 087477, 5606, 917, 534

3, 600, 000100. 00%

Purchase Price 9, six-hundred, 000 REVENUE PRICE 12, 500, 500 SALES VALUE 12, 500, 000 +Cap Exp. two hundred fifity, 000 NET BOOK WORTH (7, 122, 727)-Income Duty (1, 079, 318) -Depreciation (2, 727, 273)GAIN AVAILABLE FOR PURCHASE 5, 377, 273 -Mortgage Balance (4, 999, 664) Net Book Value six, 122, 727 Net Cash from Sale 6, 421, 018

Depreciation Used 2, 727, 273

Land Value 2, 100, 000 Fees @ 25% 681, 818

Depreciable Base six, 500, 000 Remaining Gain 2, 650, 000...

 Essay regarding The Integrity of the Xbox 360

Essay regarding The Integrity of the Xbox 360

The Ethics with the Xbox In today's world, i . t has not only changed the way we live, learn and work, although also the way in which we…...

Read
 Essay about The Focus of the F Post 911

Essay about The Focus of the F Post 911

How do the goals of the FBI have to be reoriented with regards to issues of countrywide security and terrorism? Resulting from the bad attacks, on that time…...

Read