258,630 729,907 142,247 46,500 98,000 120,000 406,746.64 323,160.10 60,696.83 262,463.27 308,963 1,994,815 1,069,675 18.78% (500,000) (500,000) (500,000) 12 Alternative 3: Buy Two Jet Cutters YEAR 0 2009 1 2010 2 2011 3 2012 4 2013 5 2014 6 2015 7 2016 8 2017 9 2018 10 Initial Investment 1 Gross Revenue 2 COGS Add'l revenue Less: COGS Loan down payment 4 Loan repayment Depreciation Additional workers Land square required Moving cost 5 Operating Expenses Total Expenses Net Income Before…
Words 3032 - Pages 13