AFM 472 - Pro-Forma Assignment #3 Answers

38 div0 div0 386532 div0 5924560 div0 div0 441028

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: 35.0 2 ,935.0 3 7 ,62 6.90 4 1 ,7 93.7 7 2 8.0 2 ,935.0 4 6,52 5.05 877.0 2,897 6,841.36 ( 4,651.63) 2 ,1 8 9.7 4 2,292 877.0 812.0 812.0 3 5,8 7 3.59 4 0,7 8 5.4 1 6,454.12 ( 4,038.06) 2 ,4 1 6.05 1,700.0 1,250.0 877.0 812.0 3 1 ,565.32 8 2 ,566.1 6 2 8.0 2 ,935.0 1 7 ,935.4 7 877.0 2,365 6 5,655.8 8 5 14 877.0 2,210 5 1 ,606.61 8,021 877.0 812.0 812.0 812.0 2 1 ,564 .63 2 4 ,4 7 1 .8 9 2 7 ,7 8 6.4 3 877.0 2 ,142 877.0 812.0 1 9,01 4 .60 877.0 1,700.0 1,250.0 877.0 1,804 877.0 2,479 4,827 1,700.0 1,250.0 38,679 2 8.0 2 ,935.0 5 1 ,8 98 .4 6 877.0 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 1,722 3,799 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 1,250.0 812.0 8 8 ,594 .7 1 2,239 4,349 812.0 # ## 2,552 4,654 812.0 ### 2,910 4,980 812.0 ### 3,318 5,329 148,309 812.0 ### 3,783 169,086 812.0 ### 4,312 5,702 6,102 877.0 877.0 812.0 ### 4,917 6,529 812.0 ### 5,605 6,986 6,391 7,476 7,286 7,999 8,306 8,560 423,335 482,641 550,255 627,341 715,226 70,360,684 80,217,603 118,874,462 135,527,739 154,513,996 176,160,061 200,838,551 228,974,284 261,051,587 297,622,641 441,046,980 502,833,821 968,551,291 1,104,236,893 1,258,930,866 1,435,296,118 1,636,368,606 1,865,609,598 2,126,965,258 2,424,934,569 812.0 ### 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 ### 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 69,810 74,700 79,933 85,532 91,523 97,934 104,793 112,134 119,988 128,393 137,386 147,010 157,307 168,326 180,116 192,732 206,233 220,678 236,136 252,676 270,375 289,314 309,579 331,263 354,467 379,296 405,864 434,293 464,713 497,264 532,095 569,366 609,248 651,923 697,587 746,450 798,736 854,684 914,551 978,611 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 877.0 ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### 66,385.21 7 0,368.33 7 4,590.43 7 9,065.85 83,809.80 88,838.39 94,168.69 99,818.82 105,807.94 ( 98,994.40) ( 105,305.35) ( 111,994.95) ( 119,085.93) ( 126,602.36) ( 134,569.78) ( 143,015.25) ( 151,967.44) ( 161,456.77) ( 32 ,609.1 9) ( 34 ,937 .02 ) ( 37 ,4 04 .52 ) ( 4 0,02 0.07 ) ( 4 2 ,7 92 .56) ( 4 5,7 31 .39) ( 4 8 ,8 4 6.56) ( 52 ,1 4 8 .63) ( 55,64 8 .8 3) 112,156.42 ( 171,515.46) ( 59,359.04 ) 118,885.81 ( 182,177.67) ( 63,2 91 .8 6) 141,594.90 150,090.59 159,096.03 ( 218,158.52) ( 231,619.31) ( 245,887.75) ( 7 6,563.62 ) ( 8 1 ,52 8 .7 2 ) ( 8 6,7 91 .7 2 ) 168,641.79 ( 261,012.30) ( 92 ,37 0.51 ) 178,760.30 ( 277,044.31) ( 98 ,2 8 4 .02 ) 189,485.91 ( 294,038.25) ### 2 00,855.07 ( 312,051.83) ### 2 12,906.37 ( 331,146.22) ### 404,159.86 428,409.45 ( 634,173.06) ( 672,594.72) ( 2 30,01 3.2 0) ( 2 4 4 ,1 8 5.2 7 ) 454,114.02 ( 713,321.69) ( 2 59,2 07 .66) 481,360.86 ( 756,492.27) ( 2 7 5,1 31 .4 0) 5 10,242.51 ( 802,253.08) ( 2 92 ,01 0.57 ) 5 40,857.06 ( 850,759.55) ( 309,902 .4 8 ) 5 73,308.49 607,707.00 ( 902,176.40) ( 956,678.26) ( 32 8 ,8 67 .91 ) ( 34 8 ,97 1 .2 7 ) 644,169.42 ( 1,014,450.24) ( 37 0,2 8 0.8 2 ) 682,819.58 7 23,788.76 ( 1,075,688.53) ( 1,140,601.13) ( 392 ,8 68 .95) ( 4 1 6,8 1 2 .37 ) 7 67,216.08 ( 1,209,408.47) ( 4 4 2 ,1 92 .39) 813,249.05 ( 1,282,344.26) ( 4 69,095.2 1 ) 862,043.99 ( 1,359,656.20) ( 4 97 ,61 2 .2 1 ) 913,766.63 ( 1,441,606.85) ( 52 7 ,8 4 0.2 2 ) 968,592.63 ( 1,528,474.54) ( 559,8 8 1 .91 ) 1,026,708.19 ( 1,620,554.29) ( 593,8 4 6.1 1 ) 1...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online