AFM 472 - Pro-Forma Assignment #3 Answers

0 5 950 16010 690 2 51190 7 8990 5 950 16010 690 2

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 62 723,543 46,209,681 774,224 52,683,255 828,455 60,063,720 886,485 68,478,125 948,580 78,071,314 1,015,023 89,008,425 1,086,121 101,477,730 1,162,199 115,693,876 1,243,606 131,901,581 1,330,716 150,379,844 1,423,927 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 171,446,750 1,523,666 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 195,464,947 1,630,393 222,847,884 1,744,595 91,649,715 1,047,159 254,066,932 1,866,796 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 84,941 96,840 110,407 125,874 143,508 163,612 186,533 212,664 242,457 276,423 315,147 359,296 409,631 467,016 532,441 607,032 692,072 789,025 899,560 1,025,581 1,169,256 1,333,059 1,519,809 1,732,720 1,975,460 2,252,204 2,567,718 2,927,433 3,337,541 3,805,102 4,338,163 4,945,902 5,638,780 6,428,724 7,329,332 8,356,108 9,526,726 10,861,337 12,382,916 14,117,655 16,095,415 18,350,243 20,920,952 23,851,796 27,193,224 31,002,758 35,345,975 40,297,638 45,942,986 52,379,199 59,717,068 68,082,910 77,620,732 88,494,721 100,892,061 115,026,160 131,140,323 149,511,941 170,457,262 194,336,840 221,561,739 252,600,609 287,987,755 328,332,332 374,328,833 426,769,042 486,555,669 554,717,882 632,429,026 721,026,826 822,036,406 937,196,548 1,068,489,624 1,218,175,716 1,388,831,526 1,583,394,729 1,805,214,543 2,058,109,381 2,346,432,584 2,675,147,357 3,049,912,207 3,477,178,350 3,964,300,758 2 8.0 2 ,935.0 # ## 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 ,935.0 ### 2 8.0 2 8.0 2 ,935.0 2 ,935.0 ### 3 ,7 01 ,7 7 6,7 4 1 .66 2 8.0 2 ,935.0 4 ,2 2 0,2 4 0,399.4 6 1,700.0 1,250.0 #DIV/0! 14.88% Income Statement 2 01 3 Currency Revenue Other Revenue T ot al Revenue Cost Of Goods Sold Gross Profit Selling General & Admin Exp. R & D Exp. Depreciation & Amort. Amort. of Goodwill and Intangibles Other Operating Expense/(Income) 2 2,430.0 2 2 ,4 30.0 22.21% 4,981.0 1 7 ,4 4 9.0 USD 7.00% 12.22% USD 3.66% 2 3,252.0 2 3,2 52 .0 20.62% 4,794.0 1 8 ,4 58 .0 USD 15.34% 2 6,820.0 2 6,8 2 0.0 21.38% 5 ,735.0 2 1 ,08 5.0 USD 32.82% 35,622.0 3 5,62 2 .0 23.58% 8,398.0 2 7 ,2 2 4 .0 USD 4.21% 37,121.0 3 7 ,1 2 1 .0 21.17% 7 ,858.0 2 9,2 63.0 5 ,487.0 12.22% 2 ,741.0 1,212.0 - 14.01% 21.79% 5 ,423.0 11.90% 2 ,767.0 1,713.0 - 5 ,991.0 12.13% 3,254.0 1,973.0 - 7 ,549.0 12.69% 4,519.0 2 ,428.0 - 8,253.0 12.18% 4,523.0 2 ,430.0 - 2 01 4 2 01 5 2 01 6 2 01 7 2 01 8 2 01 9 2 02 0 2 02 1 2 02 2 2 02 3 2 02 4 2 02 5 2 02 6 2 02 7 2 02 8 2 02 9 2 030 2 031 2 032 2 033 2 034 2 035 2 036 2 037 4 2 ,32 1 .3 4 8 ,2 50.2 55,009.6 62 ,7 1 6.0 7 1 ,501 .9 8 1 ,51 8 .7 92 ,938 .8 1 05,958 .7 1 2 0,8 02 .6 1 37 ,7 2 6.0 1 57 ,02 0.2 1 7 9,01 7 .4 2 04 ,096.2 2 32 ,68 8 .3 2 65,2 8 5.9 302 ,4 50.1 34 4 ,8 2 0.7 393,1 2 7 .1 4 4 8 ,2 00.8 51 0,98 9.8 58 2 ,57 5.0 664 ,1 8 8 ....
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online