B 2019 NA NA 2020 0.01 0.3 NA 100000000 2019 NA NA CONSTANTS FUND MANAGEMENT FEE PERCENTAGE TAX RATE EXPECTED MIN. FUND INVESTMENT DOLLARS AT BEGINNING OF YEAR INPUTS EXPECTED ECONOMY (G=GOOD; N = NEUTRAL; R = RECESSION) FUND RISK LEVEL (H = HIGH; 10 S = SAFE) 12 CALCULATIONS 13 APPRECIATION FACTOR 14 DEFAULT (LOSSES) FACTOR 15 CASH INFLOW FACTOR 16 LIQUIDATION FACTOR 17 INTEREST RATE ON BANK LOAN (per year) 18 RETURN ON THIS YEAR'S INVESTMENT INCOME STATEMENT 20 AND CASH FLOW STATEMENT 21 APPRECIATION REVENUE 2019 NA NA NA NA NA NA 2020 ?? [4.5 marks] ?? [4.5 marks] ?? [4.5 marks) ?? [2 marks] ?? [2 marks] ?? [1 mark] 2020 ?? [1 mark] 23 FUND MANAGEMENT FEE 24 BOND DEFAULTS (LOSSES) 25 TOTAL COSTS OF INVESTMENTS 26 PRE-INTEREST EXPENSE MARGIN 27 INTEREST EXPENSE 28 PRE-TAX PROFIT MARGIN 29 TAX EXPENSE 30 NET INCOME FOR YEAR 2019 NA NA NA NA NA NA NA ?? [1 mark] ?? [1 mark] ?? [0.5 mark] ?? [1 mark] ?? [1 mark] ?? [1 mark] ?? (1.5 marks] ?? [1 mark] NA NA NA B 2019 NA NA 2020 0.01 0.3 NA 100000000 2019 NA NA CONSTANTS FUND MANAGEMENT FEE PERCENTAGE TAX RATE EXPECTED MIN. FUND INVESTMENT DOLLARS AT BEGINNING OF YEAR INPUTS EXPECTED ECONOMY (G=GOOD; N = NEUTRAL; R = RECESSION) FUND RISK LEVEL (H = HIGH; 10 S = SAFE) 12 CALCULATIONS 13 APPRECIATION FACTOR 14 DEFAULT (LOSSES) FACTOR 15 CASH INFLOW FACTOR 16 LIQUIDATION FACTOR 17 INTEREST RATE ON BANK LOAN (per year) 18 RETURN ON THIS YEAR'S INVESTMENT INCOME STATEMENT 20 AND CASH FLOW STATEMENT 21 APPRECIATION REVENUE 2019 NA NA NA NA NA NA 2020 ?? [4.5 marks] ?? [4.5 marks] ?? [4.5 marks) ?? [2 marks] ?? [2 marks] ?? [1 mark] 2020 ?? [1 mark] 23 FUND MANAGEMENT FEE 24 BOND DEFAULTS (LOSSES) 25 TOTAL COSTS OF INVESTMENTS 26 PRE-INTEREST EXPENSE MARGIN 27 INTEREST EXPENSE 28 PRE-TAX PROFIT MARGIN 29 TAX EXPENSE 30 NET INCOME FOR YEAR 2019 NA NA NA NA NA NA NA ?? [1 mark] ?? [1 mark] ?? [0.5 mark] ?? [1 mark] ?? [1 mark] ?? [1 mark] ?? (1.5 marks] ?? [1 mark] NA NA NA