Unit 8 - Westfield Corporation I need help with the bold and figuring out the numbers for year 11 performa
				Schedule 10						Proforma	Proforma	Proforma
10A. Make a scenario recommendation:	Weight				Year 5 IPO	Year 5 End	Year 6	Year 7	Year 8	Year 9	Year 10	Year 11
Reason 1:				Financial Outcomes
Reason 2:				Margin			4.031887%	6.247371%	611.289500%	6.795304%	8.575429%
Reason 3:				Asset Utilization			2.04743206	2.15838120	2.18437883	2.32306671	2.21658670
Reason 4:				Return on Assets			8.26%	13.48%	13.35%	15.79%	19.01%
Reason 5:				WACC			14.02%	15.70%	16.59%	17.30%	19.48%
	0%			Difference ROA-WACC			-5.76%	-2.22%	-3.24%	-1.51%	-0.47%
				Return on Equity			15.50%	21.19%	18.72%	15.79%	19.01%
10B. The ability of the company to attract, safisfy, and retain the better customers.	Weight
Impact 1:				Company Data
Impact 2:				Price Per Share	$17.142857	$20.50	$23.00	$50.00	$90.00	$126.34	$187.76
Impact 3:				Earnings Per Share			$1.4837	$2.6689	$2.9821	$4.1863	$6.2214
Impact 4:				Price-Earnings Ratio			15.50	18.73	30.18	30.18	30.18
Impact 5:				Market Cap	$8,571,428	$10,250,000	$11,500,000	$25,000,000	$45,000,000	$63,171,267	$93,880,926
	0%			Shares of Stock	500,000	500,000	500,000	500,000	500,000	500,000	500,000
				Credit Rating		B	BB	BBB	A	A	BBB
10C. The ability of the company to attract and retain the better employees.	Weight			Beta					1.5
Impact 1:
Impact 2:
Impact 3:
Impact 4:
Impact 5:
	0%
10D. The ability of the company to attract and retain the better stockholders and lenders.	Weight
Impact 1:
Impact 2:
Impact 3:
Impact 4:
Impact 5:
	0%