AFM 472 - Pro-Forma Assignment #3 Answers

14798272772 15721 15721 15721 16874092506 15721

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: 2 063 ### 5,686,761.3 ### 227,679.9 1 6,664 .6 ( 998.5) 2 062 ### 4,987,987.6 ### 212,775.9 1 6,4 34 .7 3,311.5 2 061 ### 4,375,077.4 ### 1 5,2 06.0 1,593.0 2 060 ### 1 4 ,057 .0 1,310.1 2 059 198,847.5 1 4 ,4 96.0 1,068.7 2 058 3,837,479.9 ### 132,466.6 ### 2 057 ### 123,795.3 ### 2 056 185,830.9 115,691.6 1 2 ,7 2 8 .0 863.4 2 055 3,365,940.9 ### 108,118.3 ( 754.0) 689.3 2 054 ### 101,040.9 9 ,8 67 .0 5 42.4 2 053 1,034,307.9 1,179,205.4 1,344,401.8 1,532,740.8 1,747,464.4 1,992,269.0 2,271,368.5 2,589,567.4 2,952,343.3 ### 4 ,2 32 ,393.0 4 ,8 2 5,31 4 .4 5,501 ,2 98 .9 6,2 7 1 ,98 3.0 7 ,1 50,633.2 8 ,1 52 ,37 4 .6 9,2 94 ,4 51 .3 1 0,596,52 3.0 1 1 ,2 1 8 .0 419.1 2 052 ### 4 ,7 4 6,636.0 5,4 1 1 ,598 .4 6,1 69,7 1 6.2 7 ,034 ,039.7 8 ,01 9,4 4 7 .4 9,1 4 2 ,902 .1 907,214.9 ### ( 630.0) 316.3 2 ,430.0 ### 9 ,903.0 ( 766.0) 4.7% 2 31.0 0.8% ( 535.0) 2 ,430.0 2 039 51,342.2 8 ,555.0 163.0 2 ,430.0 ### ( 394.0) ( 808.0) 2 ,430.0 2 038 47,981.3 8 ,009.0 122.0 2 ,430.0 44,840.4 9 ,4 4 0.0 2 79.0 2 ,430.0 41,905.1 O t her O perat ing Exp., T ot al 337.0 2 ,430.0 21,293.4 O perat ing Income Interest Expense Interest and Invest. Income 2 ,430.0 19,899.5 494.0 2 ,320.0 1,001.0 4,492.0 1,036.0 4,592.0 881.0 2 ,249.0 15.0 5 ,900.0 1,150.0 6,802.0 49.0 2 ,026.0 1 0,02 9.0 44.0 1,594.0 9 ,1 4 9.0 142.0 2 ,834.0 1 4 ,691 .0 101.0 3,325.0 1 4 ,1 92 .0 10,235.0 9,237.0 11,510.0 14,771.0 13,523.0 1,202 877.0 5 2 ,34 3.7 0 5 14 2 ,142 1,700.0 1,250.0 8,021 1,286 877.0 1,376 877.0 6 7 ,1 34 .1 6 8 4 ,7 8 9.7 8 586 2,292 1,700.0 1,250.0 9,144 668 2,453 1,700.0 1,250.0 10,425 1,472 1,575 877.0 877.0 762 2,625 1,700.0 1,250.0 11,886 2 8.0 2 8.0 2 ,935.0 2 ,935.0 1 9,4 59.1 5 2 1 ,1 8 5.04 13,523.0 13,523.0 868 2,809 1,700.0 1,250.0 13,551 2 8.0 2 ,935.0 2 3,1 4 0.67 13,523.0 1,686 877.0 990 3,005 1,700.0 1,250.0 15,449 1,804 877.0 1,129 3,216 1,700.0 1,250.0 17,613 1,930 877.0 1,287 3,441 1,700.0 1,250.0 20,081 2 8.0 2 8.0 2 8.0 2 ,935.0 2 ,935.0 2 ,935.0 2 5,357 .39 2 7 ,8 7 0.8 8 3 0,7 2 1 .7 4 13,523.0 13,523.0 13,523.0 2,065 877.0 1,467 3,682 1,700.0 1,250.0 22,894 2 8.0 2 ,935.0 3 3,956.2 0 13,5 2,210 877.0 1,673 3,940 1,700.0 1,250.0 26,101 2,365 877.0 1,907 4,216 1,700.0 1,250.0 2,531 877.0 2,174 4,511 1,700.0 1,250.0 29,758 33,927 2 8.0 2 8.0 2 ,935.0 2 ,935.0 3 7 ,62 6.90 4 1 ,7 93.7 7 2 8.0 2 ,935.0 4 6,52 5.05 2,708 877.0 2,479 4,827 1,700.0 1,250.0 38,679 2 8.0 2 ,935.0 5 1 ,8 98 .4 6 2,897 877.0 2,826 5,165 1,700.0 1,250.0 44,098 2 8.0 2 ,935.0 5 8 ,002 .4 9 45,573 812.0 4 6,38 5.34 1,162 3,100 51,958 812.0 5 2 ,7 69.7 7 1,325 3,318 59,237 812.0 6 0,04 8 .60 1,511 3,550 67,535 1,722 3,799 76,996 1,964 ### ### ### ### ### 12,986.95 13,766.17 ( 14,388.85) ( 15,623.46) ( 1 ,4 01 .90) ( 1 ,8 57 .2 9) 14,592.14 ( 16,932.15) ( 2 ,34 0.01 ) 15,467.66 ( 18,319.36) ( 2 ,8 51 .69) 16,395.72 ( 19,789.80) ( 3,394 .07 ) 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 ### 3,222 5,527 1,700.0 1,250.0 50,276 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 3,673 5,914 1,700.0 1,250.0 57,319 2 8.0 2 8.0 2 ,935.0 2 ,935.0 6 4 ,937 .97 7 2 ,8 1 9.7 1 4,188 6,329 1,700.0 1,250.0 65,349 2 8.0 2 ,935.0 # ## 877.0 4,065 877.0 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 877.0 812.0 812.0 6 8 ,34 7 .1 3 7 7 ,8 08 .2 1 877.0 4,775 6,772 1,700.0 1,250.0 74,504 2 8.0 2 ,935.0 9 1 ,963.2 9 877.0 5,444 7,246 1,700.0 1,250.0 87,783 812.0 8 8 ,594 .7 1 2,239 4,349 100,080 812.0 # ## 2,552 4,654 114,101 812.0 ### 2,910 4,980 130,085 812.0 ### 3,318 5,329 812.0 ### 3,783 812.0 ### 4,312 5,702 6,102 877.0 877.0 192,773 812.0 ### 4,917 6,529 812.0 ### 5,605 6,986 812.0 ### 6,391 7,476 7,286 7,999 8,306 8,560 715,226 3,151,949,728 3,593,510,439 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 ### 812.0 3 ,593,51 1 ,2 50.56 14,034 16,000 18,241 20,797 23,710 27,032 30,819 35,136 40,058 45,670 52,068 59,362 67,679 77,160 87,969 100,293 114,343 130,362 148,624 169,445 193,183 220,246 251,101 286,278 326,383 372,106 424,235 483,666 551,424 628,674 716,745 817,155 931,631 1,062,145 1,210,942 1,380,585 1,573,992 1,794,495 2,045,888 2,332,499 2,659,262 3,031,802 3,456,531 3,940,760 4,492,827 5,122,233 5,839,813 6,657,920 7,590,636 8,654,018 9,866,371 11,248,563 12,824,389 14,620,974 16,669,246 19,004,462 21,666,821 24,702,155 28,162,711 32,108,062 36,606,122 41,734,321 47,580,936 54,246,610 61,846,088 70,510,186 80,388,050 10,487 11,222 12,008 12,...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online