AFM 472 - Pro-Forma Assignment #3 Answers

8 1055380 1203230 1371792 1563968 2 04 0 2 04 1 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: 317,828.7 362,353.8 ### 1 ,300,556.8 54,938.4 178,306.6 58,786.6 203,285.8 2 04 3 2 04 4 ### ### 413,116.4 ### 470,990.4 ### 536,972.1 ### 62,904.4 67,310.6 72,025.4 231,764.4 264,232.5 301,249.2 2 04 5 2 04 6 2 04 7 2 04 8 2 04 9 2 050 2 051 ### 3,2 03,07 4 .5 3,651 ,7 97 .4 4 ,1 63,38 2 .4 4 ,7 4 6,636.0 5,4 1 1 ,598 .4 6,1 69,7 1 6.2 612,197.2 697,960.7 795,738.9 907,214.9 ### 2 ,505,1 1 3.9 2 ,8 56,058 .5 3,2 56,1 67 .4 77,070.4 343,451.6 82,468.9 391,566.2 88,245.5 446,421.2 94,426.7 508,960.9 2 052 2 053 2 054 2 058 2 059 2 060 2 061 2 062 2 063 ### ### ### ### ### 3,837,479.9 ### 4,375,077.4 ### 4,987,987.6 ### 5,686,761.3 ### 185,830.9 198,847.5 212,775.9 227,679.9 243,627.9 260,693.0 2,152,882.5 2,454,482.6 2,798,334.3 3,190,356.5 3,637,297.7 580,261.9 661,551.5 115,691.6 754,229.1 859,890.1 141,745.3 980,353.2 1,117,692.1 173,666.3 1,274,271.1 1,452,785.3 1,656,307.9 1,888,342.2 2 07 2 2 07 3 2 07 5 2 07 6 2 07 7 2 07 8 2 07 9 2 08 0 ### ### ### ### 40,640,536.0 ### 46,333,921.2 ### 52,824,900.0 ### 672,607.4 719,720.6 770,133.9 824,078.4 19,998,343.4 22,799,937.2 25,994,009.9 29,635,544.3 33,787,226.0 4,146,851.5 4,727,789.2 5,390,111.3 6,145,219.0 7,006,110.7 7,987,605.8 9,106,599.8 10,382,355.1 11,836,832.6 13,495,069.8 15,385,611.6 17,541,001.8 162,940,138.2 185,766,632.8 211,790,920.4 241,460,984.1 275,287,565.4 313,852,956.2 357,821,022.4 74,197,677.0 84,592,125.5 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 4 2 ,91 1 .2 4 7 ,2 7 9.6 52 ,1 68 .8 57 ,64 5.3 63,7 8 4 .5 7 0,67 1 .9 7 8 ,4 04 .6 8 7 ,092 .6 96,8 60.7 1 07 ,8 50.7 1 2 0,2 2 3.5 1 34 ,1 61 .8 1 4 9,8 7 3.1 1 67 ,593.4 1 8 7 ,590.4 2 1 0,1 68 .9 2 35,67 5.0 2 64 ,502 .4 2 97 ,098 .8 333,97 3.1 37 5,7 04 .6 4 2 2 ,952 .0 4 7 6,4 65.1 537 ,096.7 605,8 1 7 .6 68 3,7 32 .8 7 7 2 ,099.9 8 3,8 00.2 97 ,097 .7 1 1 2 ,34 3.3 1 2 9,8 1 5.9 1 4 9,8 33.9 1 7 2 ,7 60.8 1 99,01 1 .2 2 2 9,058 .8 2 63,4 4 3.7 302 ,7 8 2 .7 34 7 ,7 7 9.3 399,2 36.3 4 58 ,069.8 52 5,32 4 .9 602 ,1 94 .1 690,037 .5 7 90,4 07 .1 905,07 2 .9 1 ,036,054 .4 ( 998.5) ( 998.5) ( 998.5) ( 998.5) ( 998.5) ( 998.5) ( 998.5) ( 998.5) ( 1,231.0) ( 1,231.0) ( 1,231.0) ( 1,231.0) ( 1,231.0) ( 1,231.0) ( 1,231.0) ( 1,231.0) ( 1,463.5) ( 1,463.5) ( 1,463.5) ( 1,463.5) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) 1,872.4 2 ,288.4 2 ,729.5 3,242.8 3,838.8 4,529.6 5 ,329.2 6,253.4 7 ,320.3 8,550.7 9,968.1 11,636.3 13,511.9 15,667.7 18,144.1 2 0,987.0 2 4,248.9 2 7,989.8 32,278.0 37,191.6 42,819.8 49,300.7 5 6,676.3 65,116.7 7 4,772.9 85,817.4 98,446.8 112,885.8 129,390.2 148,252.3 169,805.1 194,465.5 2 22,592.7 2 54,718.9 2 91,408.3 333,304.1 381,140.1 435,753.4 498,098.2 5 69,263.1 650,489.6 7 43,229.8 849,024.1 969,751.1 1,107,510.4 1,264,696.2 1,444,038.6 1,648,650.7 1,882,082.6 2 ,148,382.4 2 ,452,165.7 2 ,798,732.5 3,194,010.0 3,644,879.1 4,159,142.4 4,745,696.8 5 ,414,686.9 6,177,679.2 7 ,047,862.3 8,040,273.6 9,172,058.3 10,462,802.2 11,934,720.2 13,613,263.5 15,527,407.8 17,710,190.2 2 0,199,278.0 1 ,1 06.4 1 ,2 8 9.9 1 ,7 31 .0 2 ,2 4 4 .3 2 ,8 4 0.3 3 ,531 .1 4 ,330.7 5 ,2 54 .9 6 ,32 1 .8 7 ,552 .2 8 ,969.6 1 0,4 05.3 1 2 ,2 8 0.9 1 4 ,4 36.7 1 6,91 3.1 1 9,7 56.0 2 3,01 7 .9 2 6,7 58 .8 3 1 ,04 7 .0 3 5,960.6 4 1 ,58 8 .8 4 7 ,8 37 .2 5 5,2 1 2 .8 6 3,653.2 7 3,309.4 8 4 ,353.9 9 6,98 3.3 1 1 1 ,4 2 2 .3 1 2 7 ,92 6.7 1 4 6,7 8 8 .8 1 68 ,34 1 .6 1 92 ,7 69.5 2 2 0,8 96.7 2 53,02 2 .9 2 8 9,7 1 2 .3 3 31 ,608 .1 3 7 9,4 4 4 .1 4 34 ,057 .4 4 96,4 02 .2 5 67 ,567 .1 6 4 8 ,7 93.6 7 4 1 ,301 .3 8 4 7 ,095.6 9 67 ,8 2 2 .6 1 ,1 05,58 1 .9 1 ,2 62 ,7 67 .7 1 ,4 4 2 ,1 1 0.1 1 ,64 6,7 2 2 .2 1 ,8 8 0,1 54 .1 2 ,1 4 6,4 53.8 2 ,4 50,2 37 .2 2 ,7 96,57 1 .5 3 ,1 91 ,8 4 9.0 3 ,64 2 ,7 1 8 .1 4 ,1 56,98 1 .3 4 ,7 4 3,535.8 5 ,4 1 2 ,52 5.8 6 ,1 7 5,51 8 .2 7 ,04 5,7 01 .3 8 ,038 ,1 1 2 .5 9 ,1 69,8 97 .3 1 0,4 60,4 08 .7 1 1 ,932 ,32 6.7 1 3,61 0,8 69.9 1 5,52 5,01 4 .3 1 7 ,7 07 ,7 96.7 2 0,1 96,8 8 4 .5 ( 119.0) ( 119.0) ( 119.0) ( 105.0) ( 105.0) ( 105.0) 15.0 15.0 15.0 6 3,000.34 7 3,2 8 7 .52 8 5,32 2 .2 8 ( 119.0) ( 105.0) 15.0 9 9,1 32 .99 Income Tax Expense E arnings from Cont . O ps. ( 632 .0) - ( 64 5.0) ( 95.0) ( 148.0) 5 6.0 9 ,04 8 .0 ( 97.0) 11.0 109.0 1 2 ,1 06.0 ( 119.0) ( 105.0) 15.0 1 3,31 3.0 ( 622.0) ( 178.0) ( 487.0) ( 205.0) ( 295.0) ( 71.0) - - ( 22.0) 7 ,8 34 .0 28.61% 2 ,241.0 5 ,593.0 ( 5.0) 8 ,2 4 3.0 25.57% 2 ,108.0 6 ,1 35.0 ( 3.0) 1 1 ,4 1 1 .0 25.10% 2 ,864.0 8 ,54 7 .0 15.0 1 2 ,962 .0 23.00% 2 ,981.0 9 ,98 1 .0 - 26.36% ( 4 55.3) ( 119.0) ( 105.0) 15.0 1 6,000.33 ( 295.0) ( 71.0) - - - - ( 358 .0) ( 119.0) ( 105.0) 15.0 1 9,391 .2 0 ( 295.0) ( 71.0) ( 2 4 0.3) ( 99.1 ) (...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online