AFM 472 - Pro-Forma Assignment #3 Answers

0 44300 5 5850 66280 other receivables t ot al

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: ,088,310.68 ( 1,718,158.83) ( 62 9,8 4 8 .1 5) 1,153,609.32 ( 1,821,619.64) ( 668 ,01 0.32 ) 1,222,825.88 ( 1,931,288.10) ( 7 08 ,4 62 .2 2 ) 1,296,195.43 ( 2,047,536.67) ( 7 51 ,34 1 .2 4 ) 1,373,967.16 ( 2,170,760.15) ( 7 96,7 92 .99) 1,456,405.19 ( 2,301,377.03) ( 8 4 4 ,97 1 .8 5) 1,543,789.50 ( 2,439,830.94) ( 8 96,04 1 .4 4 ) 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 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 ### 15,259 47,480,050 812.0 ### 483,666 65,241 877.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 23,027 41,645,831 812.0 ### 424,235 60,970 877.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 1,700.0 1,250.0 36,528,506 812.0 ### 372,106 56,979 877.0 ### 14,260 32,039,983 812.0 ### 326,383 53,249 877.0 44,149.96 ( 63,764.31) ### 20,197 28,102,998 812.0 ### 286,278 49,763 877.0 ### 1,700.0 1,250.0 24,649,779 812.0 ### 251,101 46,506 877.0 41,650.90 ( 59,804.74) ### 13,327 21,620,881 812.0 ### 220,246 43,461 877.0 ### 17,716 18,964,167 812.0 ### 193,183 40,616 877.0 39,293.31 ( 56,069.30) ### 1,700.0 1,250.0 16,633,902 812.0 ### 169,445 37,958 877.0 ### 12,454 14,589,974 812.0 ### 148,624 35,473 877.0 37,069.16 ( 52,545.30) ### 15,539 12,797,198 812.0 ### 130,362 33,151 877.0 ### 11,639 11,224,713 812.0 ### 114,343 30,981 877.0 34,970.90 ( 49,220.78) ### 13,629 9,845,451 812.0 ### 100,293 28,953 877.0 ### 10,877 8,635,669 812.0 ### 87,969 27,058 877.0 32,991.42 ( 46,084.43) ### 11,955 7,574,542 812.0 ### 77,160 25,286 877.0 ### 1,700.0 1,250.0 6,643,803 812.0 ### 67,679 23,631 877.0 31,123.98 ( 43,125.62) ### 10,486 5,827,431 812.0 ### 59,362 22,084 877.0 ### 10,165 5,111,372 812.0 ### 52,068 20,639 877.0 2 9,362.24 ( 40,334.28) ### 1,700.0 1,250.0 4,483,301 812.0 ### 45,670 19,288 877.0 ### 9,500 3,932,405 812.0 ### 40,058 18,025 877.0 2 7,700.23 ( 37,700.94) ### 26,253 16,328 1,700.0 1,250.0 29,930 17,472 1,700.0 1,250.0 34,123 18,696 1,700.0 1,250.0 38,904 20,005 1,700.0 1,250.0 44,354 21,406 1,700.0 1,250.0 50,568 22,906 1,700.0 1,250.0 46,798.96 49,606.89 5 2,583.31 5 5,738.31 5 9,082.60 62,627.56 ( 67,961.44) ( 72,410.41) ( 77,126.32) ( 82,125.17) ( 87,423.96) ( 93,040.68) ### ( 2 2 ,8 03.52 ) ( 2 4 ,54 3.01 ) ( 2 6,38 6.8 7 ) ( 2 8 ,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 35,136 16,845 877.0 ### 812.0 ### 3,025,373 812.0 ### 30,819 15,742 877.0 2 6,132.29 ( 35,216.66) ( 9,08 4 .37 ) 9,197 2,653,624 812.0 ### 27,032 14,712 877.0 ### 1,700.0 1,250.0 2,327,554 812.0 ### 23,710 13,749 877.0 2 4,653.11 ( 32,873.00) ( 8 ,2 1 9.90) 8,878 2,041,550 812.0 ### 20,797 12,849 877.0 ### 8,067 1,790,690 812.0 ### 18,241 12,008 877.0 2 3,257.65 ( 30,662.00) ( 7 ,4 04 .35) 1,700.0 1,250.0 1,570,655 812.0 ### 16,000 11,222 877.0 ### 812.0 ### 1,377,657 812.0 ### 14,034 10,487 2 1,941.18 ( 28,576.15) ( 6,634 .98 ) 812.0 # ## 1,208,375 812.0 ### 12,309 ### 8,297 1,059,893 2,682,378,448 3,059,300,170 3,489,103,829 3,979,203,188 4,538,050,994 5,175,289,418 15,721 15,721 15,721 15,721 15,721 15,7...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online