AFM 472 - Pro-Forma Assignment #3 Answers

0 150 150 108630041 124094377 141747378

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: 261.37 #DIV/0! #DIV/0! 19.51 #DIV/0! 302.42 #DIV/0! #DIV/0! 22.57 #DIV/0! 349.45 #DIV/0! #DIV/0! 26.07 #DIV/0! 403.32 #DIV/0! #DIV/0! 30.08 #DIV/0! 464.99 #DIV/0! #DIV/0! 34.68 #DIV/0! 535.58 #DIV/0! #DIV/0! 39.93 #DIV/0! 616.37 #DIV/0! #DIV/0! 45.92 #DIV/0! 708.79 #DIV/0! #DIV/0! 52.81 #DIV/0! 814.51 #DIV/0! #DIV/0! 60.68 #DIV/0! 935.40 #DIV/0! #DIV/0! 69.68 #DIV/0! 1,073.63 #DIV/0! #DIV/0! 79.98 #DIV/0! 1,231.64 #DIV/0! #DIV/0! 91.75 #DIV/0! 1,412.24 #DIV/0! #DIV/0! 105.19 #DIV/0! 1,618.62 #DIV/0! #DIV/0! 120.56 #DIV/0! 1,854.43 #DIV/0! #DIV/0! 138.12 #DIV/0! 2,123.83 #DIV/0! #DIV/0! 158.18 #DIV/0! 2,431.56 #DIV/0! #DIV/0! 181.07 #DIV/0! 2,783.03 #DIV/0! #DIV/0! 207.24 #DIV/0! 3,184.43 #DIV/0! #DIV/0! 237.13 #DIV/0! 3,642.77 #DIV/0! #DIV/0! 271.25 #DIV/0! 4,166.11 #DIV/0! #DIV/0! 310.22 #DIV/0! 4,763.59 #DIV/0! #DIV/0! 354.70 #DIV/0! 5,445.65 #DIV/0! #DIV/0! 405.49 #DIV/0! 6,224.23 #DIV/0! #DIV/0! 463.45 #DIV/0! 7,112.89 #DIV/0! #DIV/0! 529.61 #DIV/0! 8,127.13 #DIV/0! #DIV/0! 605.12 #DIV/0! 9,284.62 #DIV/0! #DIV/0! 691.27 #DIV/0! 10,605.51 #DIV/0! #DIV/0! 789.60 #DIV/0! 12,112.79 #DIV/0! #DIV/0! 901.81 #DIV/0! 13,832.64 #DIV/0! #DIV/0! 1,029.84 #DIV/0! 15,794.96 #DIV/0! #DIV/0! 1,175.93 #DIV/0! 18,033.82 #DIV/0! #DIV/0! 1,342.59 #DIV/0! 20,588.07 #DIV/0! #DIV/0! 1,532.73 #DIV/0! 23,502.02 #DIV/0! #DIV/0! 1,749.65 #DIV/0! 26,826.19 #DIV/0! #DIV/0! 1,997.10 #DIV/0! 30,618.19 #DIV/0! #DIV/0! 2,279.37 #DIV/0! 34,943.70 #DIV/0! #DIV/0! 2,601.33 #DIV/0! 39,877.64 #DIV/0! #DIV/0! 2,968.60 #DIV/0! 45,505.41 #DIV/0! #DIV/0! 3,387.52 #DIV/0! 51,924.38 #DIV/0! #DIV/0! 3,865.32 #DIV/0! 59,245.60 #DIV/0! #DIV/0! 4,410.28 #DIV/0! 67,595.67 #DIV/0! #DIV/0! 5,031.82 #DIV/0! 77,118.96 #DIV/0! #DIV/0! 5,740.69 #DIV/0! 87,980.06 #DIV/0! #DIV/0! 6,549.13 #DIV/0! 100,366.65 #DIV/0! #DIV/0! 7,471.11 #DIV/0! 114,492.70 #DIV/0! #DIV/0! 8,522.56 #DIV/0! 130,602.20 #DIV/0! #DIV/0! 9,721.62 #DIV/0! 148,973.33 #DIV/0! #DIV/0! 11,089.03 #DIV/0! 169,923.26 #DIV/0! #DIV/0! 12,648.38 #DIV/0! 193,813.62 #DIV/0! #DIV/0! 14,426.59 #DIV/0! 221,056.72 #DIV/0! #DIV/0! 16,454.34 #DIV/0! 252,122.68 #DIV/0! #DIV/0! 18,766.63 #DIV/0! 287,547.47 #DIV/0! #DIV/0! 21,403.34 #DIV/0! 327,942.22 #DIV/0! #DIV/0! 24,409.96 #DIV/0! 374,003.67 #DIV/0! #DIV/0! 27,838.34 #DIV/0! 426,526.23 #DIV/0! #DIV/0! 31,747.62 #DIV/0! 486,415.61 #DIV/0! #DIV/0! 36,205.17 #DIV/0! 554,704.48 #DIV/0! #DIV/0! 41,287.92 #DIV/0! 632,570.19 #DIV/0! #DIV/0! 47,083.45 #DIV/0! 721,355.08 #DIV/0! #DIV/0! 53,691.68 #DIV/0! 822,589.60 #DIV/0! #DIV/0! 61,226.52 #DIV/0! 938,018.65 #DIV/0! #DIV/0! 69,817.82 #DIV/0! 1,069,631.64 #DIV/0! #DIV/0! 79,613.67 #DIV/0! 1,219,696.71 #DIV/0! #DIV/0! 90,782.87 #DIV/0! 1,390,799.85 #DIV/0! #DIV/0! 103,517.89 #DIV/0! 1,585,889.38 #DIV/0! #DIV/0! 118,038.17 #DIV/0! 1,808,326.72 #DIV/0! #DIV/0! 134,593.86 #DIV/0! 2,061,944.30 #DIV/0! #DIV/0! 153,470.25 #DIV/0! 2,351,111.49 #DIV/0! #DIV/0! 174,992.52 #DIV/0! 2,680,809.89 #DIV/0! #DIV/0! 199,531.44 #DIV/0! 3,056,719.07 #DIV/0! #DIV/0! 227,509.71 #DIV/0! 3,485,314.36 #DIV/0! #DIV/0! 259,409.28 #DIV/0! 3,973,978.35 #DIV/0! #DIV/0! 295,779.62 #DIV/0! 4,531,127.97 #DIV/0! #DIV/0! 337,247.17 #DIV/0! 5,166,359.43 #DIV/0! #DIV/0! 384,526.16 #DIV/0! 5,890,613.42 #DIV/0! #DIV/0! 438,430.87 #DIV/0! 6,716,363.46 #DIV/0! #DIV/0! 499,889.63 #DIV/0! 7,657,830.69 #DIV/0! #DIV/0! 569,960.95 #DIV/0! 8,731,228.64 #DIV/0! #DIV/0! 649,851.52 #DIV/0! 9,955,042.43 #DIV/0! #DIV/0! 740,937.13 #DIV/0! 11,350,346.95 #DIV/0! #DIV/0! 844,786.34 #DIV/0! 12,941,169.72 #DIV/0! #DIV/0! 963,187.43 #DIV/0! 14,754,904.51 #DIV/0! #DIV/0! 1,098,179.25 #DIV/0! 16,822,782.98 #DIV/0! #DIV/0! 1,252,086.27 #DIV/0! 19,180,412.32 #DIV/0! #DIV/0! 1,427,558.64 #DIV/0! 21,868,388.23 #DIV/0! #DIV/0! 1,627,617.78 #DIV/0! 24,932,993.82 #DIV/0! #DIV/0! 1,855,708.36 #DIV/0! 28,426,996.37 #DIV/0! 89,488.00 98,160.00 May-31 -2 008 USD May-31 -2 009 USD May-31 -2 01 0 USD May-31 -2 01 1 USD #DIV/0! 2,115,757.76 #DIV/0! 32,410,555.74 #DIV/0! 2 6,276 15,721 4 1 ,997 39,938 15,721 55,659 56,313 15,721 7 2 ,034 75,818 15,721 91 ,539 98,932 15,721 1 1 4 ,653 126,204 15,721 1 4 1 ,92 5 158,261 15,721 1 7 3,98 2 195,823 15,721 2 1 1 ,54 4 239,712 15,721 2 55,4 33 295,727 15,721 31 1 ,4 4 8 355,089 15,721 37 0,8 1 0 424,031 15,721 4 39,7 52 503,963 15,721 51 9,68 4 596,496 15,721 61 2 ,2 1 7 703,475 15,721 7 1 9,1 96 827,005 15,721 8 4 2 ,7 2 6 969,494 1,133,693 15,721 15,721 98 5,2 1 5 1 ,1 4 9,4 1 4 1,322,745 15,721 1 ,338 ,4 66 1,545,094 15,721 1 ,560,8 1 5 1,794,985 2,082,101 2,411,789 15,721 15,721 15,721 1 ,8 1 0,7 06 2 ,097 ,8 2 2 2 ,4 2 7 ,51 0 2,790,154 15,721 2 ,8 05,8 7 5 3,224,167 15,721 3,2 39,8 8 8 3,721,787 4,292,097 4,945,466 15,721 15,721 15,721 3,7 37 ,508 4 ,307 ,8 1 8 4 ,961 ,1 8 7 5,693,728 15,721 5,7 09,4 4 9 6,555,244 15,721 6,57 0,965 7,535,570 15,721 7 ,551 ,2 91 8,657,294 15,721 8 ,67 3,01 5 33,844,845 38,717,993 44,282,548 15,721 15,721 15,721 33,8 60,566 38 ,7 33,7 1 4 4 4 ,2 98 ,2 69 50,635,954 15,721 50,651 ,67 5 57,889,346 15,721 57 ,905...
View Full Document

Ask a homework question - tutors are online