AFM 472 - Pro-Forma Assignment #3 Answers

025581 1169256 1333059 1519809 1732720 1975460

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: ,033.1 1 ( 119.0) ( 105.0) 15.0 3 9,031 .38 ( 119.0) ( 105.0) 15.0 4 5,934 .8 0 ( 119.0) ( 105.0) 15.0 5 3,8 7 4 .51 ( 119.0) ( 105.0) 15.0 6 3,000.34 ( 295.0) ( 71.0) ( 295.0) ( 71.0) ( 295.0) ( 71.0) ( 295.0) ( 71.0) ( 295.0) ( 71.0) ( 295.0) ( 71.0) ( 295.0) ( 71.0) ( 295.0) ( 71.0) ### ( 1,463.5) ### ( 1,463.5) 859,890.1 2 ,430.0 980,353.2 1,117,692.1 2 ,430.0 2 ,430.0 173,666.3 1,274,271.1 1,452,785.3 1,656,307.9 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 065 ### ### 6,483,427.0 7,391,698.7 ### 2 6,530,2 1 6.0 8,427,211.3 ### 2 ,430.0 2 ,430.0 298,492.9 4,727,789.2 2 ,430.0 2 066 ### 2 067 ### 9,607,790.2 10,953,758.0 ### 39,31 5,1 2 6.0 319,401.0 5,390,111.3 2 ,430.0 341,773.7 6,145,219.0 2 ,430.0 2 068 6,7 2 3,999.6 7 ,67 6,937 .9 8 ,7 64 ,1 1 8 .8 ### ### ### ### ### ### ### ### ### ### 2 069 2 07 0 2 07 1 2 07 2 ### 65,339,905.2 7 4 ,4 93,4 57 .0 8 4 ,92 9,34 1 .6 96,8 2 7 ,2 02 .9 12,488,284.1 ### 365,713.4 7,006,110.7 2 ,430.0 98 6,1 1 5.3 1 ,1 1 5,2 4 9.8 1 ,2 61 ,8 67 .4 1 ,4 2 8 ,37 5.0 1 ,61 7 ,51 3.4 1 ,8 32 ,4 04 .2 2 ,07 6,603.1 2 ,354 ,1 60.0 2 ,669,68 8 .5 3,02 8 ,4 4 4 .2 3,4 36,4 1 4 .5 3,900,4 2 0.7 4 ,4 2 8 ,2 34 .9 5,02 8 ,7 1 2 .1 5,7 1 1 ,94 2 .3 6,4 8 9,4 2 2 .6 7 ,37 4 ,2 54 .1 ### 2 ,650,34 9.8 3,02 8 ,595.4 3,4 60,2 93.1 3,952 ,963.7 4 ,51 5,1 8 3.6 5,1 56,7 33.2 5,8 8 8 ,7 65.8 ( 1,463.5) 162,298.0 14,237,783.9 16,232,373.5 18,506,387.6 ### 58 ,2 61 ,08 3.5 66,4 2 2 ,954 .0 391,330.0 7,987,605.8 2 ,430.0 418,741.0 9,106,599.8 2 ,430.0 8 ,38 1 ,365.8 9,52 7 ,7 7 0.8 ### 4 2 ,7 2 0,7 55.5 448,072.0 10,382,355.1 2 ,430.0 ### 2 07 3 2 07 4 2 07 5 2 07 7 2 07 8 2 08 3 2 08 4 2 08 5 ### ### ### ### ### ### ### 46,333,921.2 ### 52,824,900.0 ### 60,225,208.6 ### 68,662,235.8 ### 78,281,217.2 ### 89,247,734.1 ### 101,750,564.5 ### 116,004,932.5 ### 672,607.4 719,720.6 770,133.9 824,078.4 881,801.5 943,567.9 1,009,660.7 1,080,383.0 1,156,059.2 15,385,611.6 17,541,001.8 19,998,343.4 22,799,937.2 25,994,009.9 29,635,544.3 33,787,226.0 38,520,522.1 11,836,832.6 13,495,069.8 2 ,430.0 ### 2 ,430.0 2 ,430.0 2 ,430.0 ( 2,161.0) 2 ,430.0 ### 1 5,937 ,01 9.3 1 8 ,1 30,8 63.0 2 0,62 9,351 .6 ### 55,590,096.9 63,4 09,51 1 .3 7 2 ,32 6,556.1 8 2 ,4 95,1 53.5 94 ,090,8 00.1 ### 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 2 ,430.0 43,916,911.9 2 ,430.0 50,069,288.8 2 ,430.0 57,083,560.2 2 ,430.0 ### 2 6,7 1 6,1 60.4 30,4 08 ,1 08 .2 34 ,61 3,7 34 .4 39,4 04 ,7 53.6 4 4 ,8 62 ,909.7 51 ,08 1 ,37 9.5 58 ,1 66,37 3.2 ### ### ( 1,463.5) ( 1,463.5) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,696.0) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 1,928.5) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) ( 2,161.0) 148,252.3 169,805.1 194,465.5 2 22,592.7 2 54,718.9 2 91,408.3 333,304.1 381,140.1 435,753.4 498,098.2 5 69,263.1 650,489.6 7 43,229.8 849,024.1 969,751.1 1,107,510.4 1,264,696.2 1,444,038.6 1,648,650.7 1,882,082.6 2 ,148,382.4 2 ,452,165.7 2 ,798,732.5 3,194,010.0 3,644,879.1 4,159,142.4 4,745,696.8 5 ,414,686.9 6,177,679.2 9 6,98 3.3 1 1 1 ,4 2 2 .3 1 2 7 ,92 6.7 1 4 6,7 8 8 .8 1 68 ,34 1 .6 1 92 ,7 69.5 2 2 0,8 96.7 2 53,02 2 .9 2 8 9,7 1 2 .3 3 31 ,608 .1 3 7 9,4 4 4 .1 4 34 ,057 .4 4 96,4 02 .2 5 67 ,567 .1 6 4 8 ,7 93.6 7 4 1 ,301 .3 8 4 7 ,095.6 9 67 ,8 2 2 .6 ### 2 ,1 4 6,4 53.8 2 ,4 50,2 37 .2 2 ,7 96,57 1 .5 3 ,1 91 ,8 4 9.0 # ## 4 ,1 56,98 1 .3 4 ,7 4 3,535.8 5 ,4 1 2 ,52 5.8 6 ,1 7 5,51 8 .2 ### 2 08 2 ### 40,640,536.0 ### 628,578.2 ( 1,463.5) ### 2 08 1 ### 35,646,738.3 ### 587,431.2 129,390.2 ### 2 08 0 ### 31,266,564.8 ### 548,977.7 513,041.4 ( 1,463.5) # ## 2 07 9 ### 27,424,615.1 ### 479,457.5 112,885.8 98,446.8 ( 1,928.5) 2 07 6 ### 21,098,971.4 24,054,753.6 ### 8 6,337 ,097 .3 ( 2,161.0) ### ### ### ( 2,161.0) ( 2,161.0) ( 2,161.0) 7 ,047,862.3 8,040,273.6 9,172,058.3 7 ,04 5,7 01 .3 8 ,038 ,1 1 2 .5 9 ,1 69,8 97 .3 ### ( 2,393.5) 10,462,802.2 # ## ### ( 2,393.5) 11,934,720.2 ### ### ( 2,393.5) 13,613,263.5 ### 2 08 6 ### 606,94 8 ,98 2 .0 65,080,469.9 2 ,430.0 2 08 7 ### 2 08 8 ### 132,256,213.4 150,784,157.3 171,907,704.7 ### 54 1 ,1 93,091 .9 61 7 ,009,531 .5 1,237,036.1 74,197,677.0 2 ,430.0 1,323,685.1 84,592,125.5 2 ,430.0 1,416,403.4 96,442,745.6 2 ,430.0 66,2 38 ,959.0 7 5,4 37 ,1 4 3.1 8 5,91 8 ,2 4 0.5 97 ,8 61 ,57 9.1 ### 399,2 55,62 5.5 ( 2,393.5) 15,527,407.8 ### ( 2,393.5) 17,710,190.2 ### ### ( 2,393.5) 2 0,199,278.0 2 08 9 ### ### 2 3,035,2 2 4 .5 ### 2 091 2 092 2 093 2 094 2 095 2 096 2 097 2 098 2 099 2 1 00 ### ### ### ### ### ### ### ### ### ### 290,438,280.1 ### 331,126,154.1 ### 377,514,045.0 ### 430,400,475.4 ### 490,695,834.2 ### 559,438,047.7 ### 637,810,446.7 ### 727,162,136.4 ### 829,031,219.8 ### 1,856,932.8 1,987,002.9 2,126,183.8 2,275,113.7 2,434,475.5 2,604,999.9 2,787,468.8 2,982,718.8 3,191,645.3 162,940,138.2 185,766,632.8 211,790,920.4 241,460,984.1 275,287,565.4 313,852,956.2 357,821,022.4 1,515,616.3 1,621,778.6 1,735,377.2 109,95...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online