AFM 472 - Pro-Forma Assignment #3 Answers

37 2 770023 3770094 2 936224 4033428 3112398

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: 0 ### 85,434 30,030 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 97,403 32,134 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 467,016 532,441 607,032 692,072 789,025 899,560 1,025,581 1,169,256 1,333,059 1,519,809 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 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 1,790,690 2,041,550 66,385.21 7 0,368.33 7 4,590.43 7 9,065.85 83,809.80 ( 98,994.40) ( 105,305.35) ( 111,994.95) ( 119,085.93) ( 126,602.36) ( 32 ,609.1 9) ( 34 ,937 .02 ) ( 37 ,4 04 .52 ) ( 4 0,02 0.07 ) ( 4 2 ,7 92 .56) 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 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 213,899 48,236 3,449,202 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 243,864 51,615 3,932,405 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 278,027 55,230 4,483,301 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 316,977 59,099 5,111,372 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 361,382 63,239 5,827,431 412,009 67,668 6,643,803 469,727 72,408 7,574,542 535,532 77,480 8,635,669 610,556 82,907 9,845,451 696,089 88,714 11,224,713 793,605 94,928 1,700.0 1,250.0 12,797,198 904,782 101,578 14,589,974 1,031,534 108,693 16,633,902 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 1,176,043 116,306 1,700.0 1,250.0 18,964,167 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 1,340,797 124,453 21,620,881 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 1,528,631 133,170 24,649,779 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 1,742,779 142,498 28,102,998 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 1,986,927 152,480 32,039,983 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 2,265,278 163,160 36,528,506 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 2,582,624 174,589 41,645,831 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 2,944,427 186,818 1,067,704,762 1,218,001,863 1,389,408,178 1,584,873,785 1,807,778,520 2,061,970,258 2,351,836,199 2,682,378,448 3,059,300,170 3,489,103,829 3,979,203,188 4,538,050,994 5,175,289,418 5,901,896,459 6,730,404,748 7,675,097,429 8,752,259,129 9,980,456,382 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 15,721 ### 1 ,2 1 8 ,01 7 ,58 4 1 ,38 9,4 2 3,8 99 1 ,58 4 ,8 8 9,506 1 ,8 07 ,7 94 ,2 4 1 2 ,061 ,98 5,97 9 2 ,351 ,8 51 ,92 0 2 ,68 2 ,394 ,1 69 3,059,31 5,8 91 3,4 8 9,1 1 9,550 3,97 9,2 1 8 ,909 4 ,538 ,066,7 1 5 5,1 7 5,305,1 39 5,901 ,91 2 ,1 8 0 6,7 30,4 2 0,4 69 7 ,67 5,1 1 3,1 50 8 ,7 52 ,2 7 4 ,8 50 9,98 0,4 7 2 ,1 03 47,480,050 69.0 2 5,119.0 7 ,899.0 5 95.0 1,601.0 ### 3,356,915 199,904 54,131,591 3,827,190 213,906 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,700.0 1,250.0 1,732,720 1,975,460 2,252,204 2,567,718 2,927,433 3,337,541 3,805,102 4,338,163 4,945,902 5,638,780 6,428,724 7,329,332 8,356,108 9,526,726 10,861,337 12,382,916 14,117,655 16,095,415 18,350,243 20,920,952 23,851,796 27,193,224 31,002,758 35,345,975 40,297,638 45,942,986 52,379,199 59,717,068 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 61,714,956 4,363,346 228,889 1,700.0 1,250.0 68,082,910 2 8.0 2 ,935.0 70,360,684 4,974,613 244,922 80,217,603 5,671,513 262,078 91,455,391 6,466,042 280,435 1,700.0 1,250.0 104,267,494 7,371,879 300,078 1,700.0 1,250.0 118,874,462 8,404,615 321,097 1,700.0 1,250.0 135,527,739 9,582,028 343,589 1,700.0 1,250.0 154,513,996 10,924,386 367,656 1,700.0 1,250.0 1,700.0 1,250.0 77,620,732 88,494,721 100,892,061 115,026,160 131,140,323 149,511,941 170,457,262 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 2 8.0 2 ,935.0 1,700.0 1,250.0 2 8.0 2 ,935.0 176,160,061 12,454,798 393,409 1,700.0 1,250.0 194,336,840 2 8.0 2 ,935.0 200,838,551 14,199,607 420,965 228,974,284 16,188,848 450,452 261,051,587 18,456,765 482,004 297,622,641 21,042,396 515,766 339,316,982 23,990,253 551,894 386,852,336 27,351,079 590,551 441,046,980 31,182,727 631,917 502,833,821 35,551,155 676,180 573,276,461 40,531,562 723,543 653,587,501 46,209,681 774,224 745,149,419 52,683,255 828,455 849,538,364 60,063,720 886,485 968,551,291 68,478,125 948,580 1,104,236,893 78,071,314 1,015,023 1,258,930,866 89,008,425 1,086,121 1,435,296,118 101,477,730 1,162,199 1,636,368,606 115,693,876 1,243,606 1,865,609,598 131,901,581 1,330,716 48,212,503,703 54,971,634,943 62,678,008,326 71,464,353,358 15,721 15,721 15,721 15,721 ### 54 ,97 1 ,650,664 62 ,67 8 ,02 4 ,04 7 7 1 ,4 64 ,369,07 9 2,126,965,258 150,379,844 1,423,927 2,424,934,569 171,446,750 1,523,666 2,764,646,787 195,464,947 1,630,393 81,481,980,108 15,72...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online