|
Projected 4 Year
Asset Value |
| Using Forecast Analysis (Regression Analysis) this is a view of your business
Market Value out 4 years based on previous 4 years values. |
| |
FOR THE PERIOD OF |
12 MONTHS |
12 MONTHS |
12 MONTHS |
12 MONTHS |
|
| |
PROJECTED FOR FISCAL YEAR |
2004 |
2005 |
2006 |
2007 |
|
| |
TOTAL OF EQUIPMENT AND FIXTURES,
BUILDING, AND PROPERTY(AT FAIR MARKET VALUE) |
$248,109 |
$244,062 |
$240,015 |
$235,968 |
|
| |
INVENTORY AT LIFO
COST |
$14,426
|
$11,127
|
$7,828
|
$4,529
|
|
| |
PROJECTED CURRENT
ASSETS |
$457,872
|
$500,851
|
$543,830
|
$586,809
|
|
| |
ONE YEAR'S GROSS
OWNERSHIP |
$364,854
|
$430,326
|
$410,190
|
$482,339
|
|
| |
BASE VALUE OF
YOUR COMPANY |
$1,085,260
|
$1,186,366
|
$1,201,863
|
$1,309,645
|
|
| |
BASE PLUS (+25%). |
$1,356,575
|
$1,482,957
|
$1,502,328
|
$1,637,057
|
|
| |
BASE PLUS (+15%) |
$1,248,049
|
$1,364,320
|
$1,382,142
|
$1,506,092
|
|
| |
LEAST PROFIT FROM
SALE |
$162,789
|
$177,955
|
$180,279
|
$196,447
|
|
| |
MAXIMUM PROFIT
FROM SALE |
$271,315
|
$296,591
|
$300,466
|
$327,411
|
|
© Copyright,
2007, Jaxworks, All Rights Reserved. |
|