Project 6 Max Mennella final University Of Arizona SIE 265Course na

9,275 8,955 Total Current Assets 19,916 33,303 45,280 58,490 73,037 89,030 106,587 Long Term Assets Property & Equipment Accumulated Depreciation Total Long Term Assets - - - - - - - Total Assets 19,916 33,303 45,280 58,490 73,037 89,030 106,587 Liabilities Current Liabilities Accounts Payable 1,116 1,152 1,189 1,227 1,266 1,306 1,348 Loan 1 Current Portion of LTD 7,478 7,523 7,568 7,613 7,659 7,705 Total Current Liabilities 1,116 8,630 8,711 8,795 8,879 8,965 9,053 Long-Term Liabilities Loan Long Term Debt (LTD) 12,272 11,624 10,973 10,317 9,658 8,994 Total Long Term Debt (LTD) - 12,272 11,624 10,973 10,317 9,658 8,994 Total Long Term Liabilities 1,116 20,902 20,336 19,767 19,196 18,623 18,047 Company Funds 25,000 25,000 25,000 25,000 25,000 25,000 25,000 Retained Earnings (6,200) (12,598) (56) 13,723 28,841 45,407 63,540 Owners Equity 18,800 12,402 24,944 38,723 53,841 70,407 88,540 Total Liabilities 19,916 33,303 45,280 58,490 73,037 89,030 106,587 Check - - - - - - - Working Capital 18,800 24,674 36,568 49,696 64,158 80,065 97,534