3.693) (59,480.009) (514528,705) (513.473,184) (513,473,184) Net Income 37/10.931 59.906.529 $13,091,441 520,003,450 08505,826 $18.605,826 Monsen Value (Goicion Growth Model)' $136,885,718 Discount Rate 17% Lortg•term growth rate. 3% Days 259 624 989 1,354 1,719 1.719 Present Value Facto