AFM 472 - Pro-Forma Assignment #3 Answers

0 2 51190 7 8990 5 950 16010 3673 5914 17000 12500

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: 34 1 .36) ( 30,4 1 3.1 2 ) 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 57,652 24,510 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 65,728 26,227 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 74,936 28,064 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 85,434 30,030 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 97,403 32,134 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 111,048 34,384 1,700.0 1,250.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 126,605 36,793 1,700.0 1,250.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 144,341 39,370 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 164,562 42,128 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 187,615 45,079 812.0 ### 3,449,202 40,058 18,025 877.0 ### 812.0 ### 3,025,373 35,136 16,845 877.0 2 6,132.29 ( 35,216.66) ( 9,08 4 .37 ) 9,197 2,653,624 812.0 ### 30,819 15,742 877.0 ### 1,700.0 1,250.0 2,327,554 812.0 ### 27,032 14,712 877.0 2 4,653.11 ( 32,873.00) ( 8 ,2 1 9.90) 8,878 2,041,550 812.0 ### 23,710 13,749 877.0 ### 8,067 1,790,690 812.0 ### 20,797 12,849 877.0 2 3,257.65 ( 30,662.00) ( 7 ,4 04 .35) 1,700.0 1,250.0 1,570,655 812.0 ### 18,241 12,008 877.0 ### 812.0 ### 1,377,657 812.0 ### 16,000 11,222 877.0 2 1,941.18 ( 28,576.15) ( 6,634 .98 ) 812.0 # ## 1,208,375 812.0 ### 14,034 10,487 ### 8,297 1,059,893 812.0 ### 12,309 9,801 2 0,699.22 ( 26,608.37) ( 5,909.1 5) 7,076 929,656 812.0 ### 877.0 812.0 812.0 ### 9 30,4 68 .06 8,751,630,407 9,979,818,266 11,380,209,788 15,721 15,721 15,721 ### 9,97 9,8 33,98 7 ### 10,797 9,159 ### 1,700.0 1,250.0 815,422 112,385,468 128,409,781 146,695,878 15,721 15,721 15,721 ### 1 2 8 ,4 2 5,502 1 4 6,7 1 1 ,599 9,470 877.0 812.0 ### 50,298,115 57,542,998 15,721 15,721 50,31 3,8 36 57 ,558 ,7 1 9 812.0 ### ### 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 9,701,154 11,160,747 12,830,784 14,741,071 16,925,609 19,423,190 22,278,062 25,545,558 29,273,397 33,532,253 38,397,032 43,953,172 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 9,7 1 6,8 7 5 1 1 ,1 7 6,4 68 1 2 ,8 4 6,505 1 4 ,7 56,7 92 1 6,94 1 ,330 1 9,4 38 ,91 1 2 2 ,2 93,7 8 3 2 5,561 ,2 7 9 2 9,2 8 9,1 1 8 33,54 7 ,97 4 38 ,4 1 2 ,7 53 4 3,968 ,8 93 877.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 877.0 7,312,029 8,425,880 15,721 15,721 7 ,32 7 ,7 50 8 ,4 4 1 ,601 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 40,531,5...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online