AFM 472 - Pro-Forma Assignment #3 Answers

AFM 472 Pro-Forma Assignment#3 Answers

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: 21 ### 3,059,31 5,8 91 3,4 8 9,1 1 9,550 3,97 9,2 1 8 ,909 4 ,538 ,066,7 1 5 5,1 7 5,305,1 39 9,801 2 0,699.22 ( 26,608.37) ( 5,909.1 5) 7,076 929,656 112,731,738 128,763,870 147,057,831 15,721 15,721 15,721 ### 1 2 8 ,7 7 9,591 1 4 7 ,07 3,552 812.0 ### 877.0 812.0 812.0 ### 9 30,4 68 .06 50,598,371 57,850,816 66,129,992 75,580,450 86,367,043 98,682,626 15,721 15,721 15,721 15,721 15,721 15,721 50,61 4 ,092 57 ,8 66,537 66,1 4 5,7 1 3 7 5,596,1 7 1 8 6,38 2 ,7 64 98 ,698 ,34 7 10,797 9,159 ### 1,700.0 1,250.0 815,422 29,543,818 33,810,070 38,682,287 44,245,906 15,721 15,721 15,721 15,721 2 9,559,539 33,8 2 5,7 91 38 ,698 ,008 4 4 ,2 61 ,62 7 9,470 877.0 812.0 ### 17,166,851 19,671,666 22,533,813 25,808,623 15,721 15,721 15,721 15,721 ### 1 9,68 7 ,38 7 2 2 ,54 9,534 2 5,8 2 4 ,34 4 812.0 ### ### 6,206 877.0 371,317 ### 7,754 877.0 812.0 ### 17,379.47 18,422.24 19,527.57 ( 21,348.47) ( 23,000.65) ( 24,751.97) ( 3,969.00) ( 4 ,57 8 .4 2 ) ( 5,2 2 4 .4 0) 1,700.0 1,250.0 877.0 812.0 ### 877.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 877.0 812.0 ### 877.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 877.0 9,913,859 11,380,527 13,057,679 14,975,119 15,721 15,721 15,721 15,721 9,92 9,58 0 1 1 ,396,2 4 8 1 3,07 3,4 00 1 4 ,990,8 4 0 877.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 877.0 7,510,702 8,631,550 15,721 15,721 7 ,52 6,4 2 3 8 ,64 7 ,2 7 1 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 213,899 48,236 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 243,864 51,615 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 278,027 55,230 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 316,977 59,099 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 361,382 63,239 412,009 67,668 469,727 72,408 126,018.96 133,580.09 ( 193,479.60) ( 205,459.66) ( 67 ,4 60.65) ( 7 1 ,8 7 9.57 ) 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 535,532 77,480 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 610,556 82,907 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 696,089 88,714 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 793,605 94,928 1,700.0 1,250.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 904,782 101,578 1,031,534 108,693 1,176,043 116,306 1,700.0 1,250.0 1,340,797 124,453 1,528,631 133,170 1,742,779 142,498 2 25,680.76 2 39,221.60 ( 351,386.27) ( 372,840.73) ### ( 1 33,61 9.1 3) 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 1,986,927 152,480 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 2,265,278 163,160 2 53,574.90 2 68,789.39 ( 395,582.45) ( 419,688.68) ### ( 1 50,8 99.2 9) 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 2,582,624 174,589 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 2,944,427 186,818 2 84,916.75 302,011.76 320,132.47 339,340.41 359,700.84 381,282.89 ( 445,241.28) ( 472,327.03) ( 501,037.94) ( 531,471.49) ( 563,731.06) ( 597,926.21) ### ( 1 7 0,31 5.2 7 ) ( 1 8 0,905.4 7 ) ( 1 92 ,1 31 .08 ) ( 2 04 ,030.2 2 ) ( 2 1 6,64 3.32 ) 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 3,356,915 199,904 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 3,827,190 213,906 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 4,363,346 228,889 1,700.0 1,250.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 4,974,613 244,922 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 5,671,513 262,078 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 6,466,042 280,435 1,700.0 1,250.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 7,371,879 300,078 1,700.0 1,250.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 8,404,615 321,097 1,700.0 1,250.0 9,582,028 343,589 1,700.0 1,250.0 10,924,386 367,656 1,700.0 1,250.0 12,454,798 393,409 1,700.0 1,250.0 14,199,607 420,965 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 16,188,848 450,452 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 18,456,765 482,004 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 21,042,396 515,766 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 23,990,253 551,894 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 27,351,079 590,551 31,182,727 631,917 35,551,155 676,180 40,531,562 723,543 46,209,681 774,224 52,683,255 828,455 60,063,720 886,485 68,478,125 948,580 78,071,314 1,015,023 89,008,425 1,086,121 101,477,730 1,162,199 115,693,876 1,243,606 131,901,581 1,330,716 150,379,844 1,423,927 1,636,416.87 1,734,601.88 ( 2,586,592.07) ( 2,742,158.88) ( 950,1 7 5.2 1 ) ( 1 ,007 ,557 .00) 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 171,446,750 1,523,666 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 195,464,947 1,630,393 91,649,715 1,047,159 877.0 ### 8 5,8 51 ,02 2 ,1 68 .91 1,838,677.99 ( 2,907,059.69) ( 1 ,068 ,38 1 .7 0) 1,948,998.67 ( 3,081,854.55) ( 1 ,1 32 ,8 55.8 8 ) 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 8 5,8 4 9,92 4 ,596.03 222,847,884 1,744,595 254,066,932 1,866,796 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,70...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online