AFM 472 - Pro-Forma Assignment #4

20 150 2295619 150 2747420 150 3268211 150 3868038

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: 26.37 15.0 2,618,690,355.59 15.0 2,985,790,893.05 15.0 3,404,335,903.16 15.0 3,881,533,923.00 15.0 15.0 4 ,425,602,786.31 5 ,045,911,885.64 15.0 15.0 5 ,753,143,279.78 6,559,475,593.59 15.0 7,478,793,681.13 15.0 8,526,927,661.15 15.0 9,721,925,439.98 4 ,125.20 1 1,524.14 5,019.03 1 4,021.16 6,051.30 1 6,904.89 7,242.26 20,231.94 8,615.07 24,067.04 10,196.23 28,484.16 12,015.98 33,567.81 14,108.91 39,414.60 16,514.50 4 6,134.85 19,226.21 5 3,710.30 22,398.60 62,572.67 26,039.13 72,742.86 30,215.01 84,408.56 35,002.93 97,784.09 4 0,490.49 1 13,114.12 4 6,777.67 1 30,677.96 53,978.59 1 50,794.44 62,223.51 1 73,827.44 71,661.11 200,192.28 82,409.39 230,218.65 94,764.97 264,735.18 108,897.43 304,215.58 125,058.84 349,364.05 143,536.83 4 00,984.11 164,659.54 4 59,992.45 188,801.35 5 27,434.94 216,389.34 604,504.70 247,910.74 692,562.79 283,921.31 793,161.83 325,003.38 907,928.59 371,983.10 # ## 4 25,633.91 ### 4 86,896.61 ### 556,844.19 636,700.46 727,861.14 831,918.04 ### 1 ,778,684.71 2,033,350.96 2,324,044.03 950,686.51 2,655,835.33 1,086,236.86 3,034,508.43 1,240,878.41 3,466,514.64 1,417,406.59 3,959,663.30 1,618,840.40 4 ,522,388.27 1,848,681.14 5 ,164,470.74 2,110,921.44 5 ,897,064.56 2,410,114.22 6,732,888.71 2,751,451.16 7,686,446.69 3,140,852.34 8,774,276.79 3,585,068.28 # ## 4 ,091,796.42 ### 4 ,669,762.16 ### 5,329,076.53 6,081,099.70 ### 1 6,988,144.04 6,938,843.42 1 9,384,334.63 7,917,143.97 22,117,312.47 9,032,917.88 25,234,335.50 10,305,453.43 28,789,287.46 11,756,743.13 32,843,606.52 13,411,862.63 37,467,343.97 15,299,402.82 4 2,740,371.28 17,451,910.85 4 8,753,612.00 19,906,657.98 5 5,611,187.11 22,705,971.00 63,431,340.56 25,898,167.94 72,349,053.49 29,538,339.09 82,518,225.99 33,689,295.97 94,114,328.15 38,422,653.22 # ## 4 3,820,062.17 ### 4 9,974,617.10 56,992,458.68 ### 1 59,213,981.90 64,994,550.27 1 81,568,603.80 74,118,968.36 207,058,554.06 84,522,969.68 236,123,144.65 96,385,905.90 269,263,411.91 109,912,260.83 307,050,601.29 125,335,171.67 350,136,004.24 142,920,443.59 399,262,173.38 162,971,126.74 4 55,275,708.82 185,832,734.53 5 19,141,835.90 211,899,192.94 5 91,961,025.20 241,619,571.71 674,987,796.75 275,506,023.71 769,652,899.49 314,142,292.41 877,587,077.59 358,193,969.21 # ## 4 08,419,901.92 ### 4 65,685,260.08 ### 530,976,430.64 605,418,000.55 ### 1 ,691,294,125.82 690,292,118.44 1 ,928,398,237.15 787,060,568.80 2,198,730,324.25 897,389,887.07 2,506,946,016.10 1,023,180,258.32 2,858,353,664.68 1,166,597,920.29 3,259,004,866.02 1,330,112,663.97 3,715,799,221.67 1,516,540,301.83 4 ,236,602,977.95 1,729,091,144.23 1,971,425,267.02 4 ,830,384,449.36 5 ,507,368,414.12 2,247,715,521.77 6,279,212,139.38 2,562,719,373.42 7,159,206,066.56 2,921,860,801.76 8,162,502,611.33 3,331,323,625.27 9,306,376,872.61 3,798,158,164.08 1 0,610,524,606.05 6,135.0 8,547.0 9,981.0 1 1,524.14 1 4,021.16 1 6,904.89 20,231.94 24,067.04 28,484.16 33,567.81 39,414.60 4 6,134.85 5 3,710.30 62,572.67 72,742.86 84,408.56 97,784.09 1 13,114.12 1 30,677.96...
View Full Document

This document was uploaded on 02/05/2014.

Ask a homework question - tutors are online