AFM 472 - Pro-Forma Assignment #4 Answers

0 7990 13300 12033 13719 15641 17832 20330 23178

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: 533,096.90 (387,534.35) 145,562.55 607,779.13 (442,042.68) 165,736.45 69.0 78.7 89.7 102.3 116.6 132.9 151.5 172.8 197.0 224.5 256.0 291.9 332.8 379.4 432.5 493.1 562.2 640.9 730.7 833.1 949.8 1,082.9 1,234.6 1,407.5 1,604.7 1,829.5 2,085.8 2,378.0 2,711.2 3,091.0 3,524.0 4,017.7 4,580.5 5,222.2 5,953.8 6,787.9 7,738.8 - - 33.0 69.0 3,593,510,439 1,280 853.0 Deferred Tax Assets, Curr. 259.0 311.0 1,055.4 18,103.0 Prepaid Exp. - 408.0 925.8 999.9 1,139.9 1,299.6 1,481.7 1,689.3 1,925.9 2,195.7 2,503.3 2,854.0 3,253.8 3,709.7 4,229.4 4,821.9 5,497.4 6,267.5 7,145.5 8,146.5 9,287.8 10,588.9 12,072.4 13,763.6 15,691.8 17,890.0 20,396.3 4 3,681.56 4 7,920.89 52,829.61 58,501.58 65,043.81 72,578.29 81,244.12 91,199.87 102,626.33 120,700.89 135,687.25 152,853.31 172,504.53 194,989.14 220,704.17 250,102.25 283,699.45 322,084.11 365,926.99 4 20,964.13 4 78,096.07 543,316.85 617,759.72 702,716.73 112,141.4 127,851.4 145,762.3 166,182.3 189,463.0 216,005.1 246,265.5 280,765.2 320,097.9 364,940.9 416,065.9 474,353.1 540,805.9 616,568.1 702,943.9 801,420.2 913,692.2 1,041,692.5 1,187,624.6 1,354,000.4 1,543,684.1 1,759,940.8 2,006,493.2 2,287,585.4 2,608,056.2 2,973,422.1 3,389,972.7 3,864,878.3 4,406,314.1 5,023,600.4 5,727,363.0 6,529,716.7 7,444,473.2 8,487,379.1 9,676,387.0 11,031,964.5 12,577,446.7 14,339,437.4 16,348,267.8 18,638,517.7 21,249,611.8 24,226,497.3 27,620,418.6 31,489,798.8 35,901,245.4 40,930,697.2 46,664,731.5 53,202,054.0 60,655,198.6 ### 2,588,764.38 2,950,077.72 3,362,098.41 3,831,930.20 4 ,367,672.01 4 ,978,557.39 5,680,084.65 6,474,284.30 7,379,839.50 8,412,350.30 9,589,602.17 # ## ### ### ### ### ### ### 27,365,971.07 31,198,605.48 35,568,258.97 4 0,550,163.35 4 6,230,089.75 52,705,825.08 60,088,855.37 68,506,284.84 78,107,995.20 89,049,226.26 # ## ### ### ### ### ### ### 254,175,250.23 289,787,893.45 330,383,967.74 376,667,308.98 4 29,434,653.86 4 89,594,354.95 558,182,017.12 636,378,324.44 725,529,364.56 827,169,800.28 943,049,287.27 # ## ### ### ### ### ### 692,92...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online