AFM 472 - Pro-Forma Assignment #4

5670597 15721 5686318 6531247 15721 6546968 7510702

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: 54,971,634,943 15,721 54,971,650,664 62,678,008,326 15,721 62,678,024,047 71,464,353,358 15,721 71,464,369,079 Accounts Receivable 5,127.0 4 ,430.0 5,585.0 6,628.0 7,270 8,289 9,450 10,774 12,283 14,004 15,966 18,203 20,753 23,660 26,974 30,753 35,062 39,973 45,573 51,958 59,237 67,535 76,996 87,783 100,080 114,101 130,085 148,309 169,086 192,773 219,779 250,568 285,671 325,691 371,317 423,335 482,641 550,255 627,341 715,226 815,422 929,656 1,059,893 1,208,375 1,377,657 1,570,655 1,790,690 2,041,550 2,327,554 2,653,624 3,025,373 3,449,202 3,932,405 4,483,301 5,111,372 5,827,431 6,643,803 7,574,542 8,635,669 9,845,451 11,224,713 12,797,198 14,589,974 16,633,902 18,964,167 21,620,881 24,649,779 28,102,998 32,039,983 36,528,506 41,645,831 47,480,050 54,131,591 61,714,956 70,360,684 80,217,603 91,455,391 104,267,494 118,874,462 135,527,739 154,513,996 176,160,061 200,838,551 228,974,284 261,051,587 297,622,641 339,316,982 386,852,336 441,046,980 502,833,821 573,276,461 653,587,501 745,149,419 849,538,364 968,551,291 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 2,764,646,787 3,151,949,728 3,593,510,439 Other Receivables T otal Receivables 672.0 5 ,799.0 555.0 4 ,985.0 733.0 6,318.0 876.0 7,504.0 6,377.0 17.2% 812.0 7,189.0 812.0 8,082.36 812.0 9,100.88 812.0 1 0,262.08 812.0 1 1,585.95 812.0 1 3,095.29 812.0 1 4,816.07 812.0 1 6,777.92 812.0 1 9,014.60 812.0 21,564.63 812.0 24,471.89 812.0 27,786.43 812.0 31,565.32 812.0 4 0,785.41 812.0 4 6,385.34 812.0 5 2,769.77 812.0 68,347.13 812.0 77,808.21 812.0 88,594.71 812.0 1 00,892.30 812.0 1 14,912.68 812.0 1 30,897.20 812.0 1 49,121.00 812.0 1 69,897.80 812.0 1 93,585.25 812.0 220,591.10 812.0 251,380.24 812.0 286,482.67 812.0 326,502.64 812.0 4 24,147.35 812.0 4 83,452.94 812.0 5 51,066.74 812.0 628,152.64 812.0 716,037.60 812.0 930,468.06 812.0 1 ,060,704.78 812.0 1 ,209,186.53 812.0 1 ,378,469.28 812.0 1 ,571,467.07 812.0 1 ,791,502.17 812.0 2,042,362.27 812.0 2,328,365.68 812.0 2,654,435.69 812.0 3,026,185.26 812.0 3,450,013.71 812.0 3,933,216.83 812.0 4 ,484,112.50 812.0 5 ,828,242.56 812.0 6,644,614.83 812.0 7,575,353.76 812.0 8,636,481.10 812.0 9,846,263.14 812.0 1 1,225,525.12 812.0 1 2,798,009.68 812.0 1 4,590,785.65 812.0 1 6,634,713.91 812.0 1 8,964,978.72 812.0 21,621,693.34 812.0 24,650,590.55 812.0 28,103,809.88 812.0 32,040,795.17 812.0 36,529,317.82 812.0 4 1,646,643.40 812.0 4 7,480,861.74 812.0 5 4,132,403.27 812.0 61,715,767.84 812.0 70,361,495.75 812.0 80,218,414.87 812.0 91,456,202.51 812.0 1 04,268,306.36 812.0 1 35,528,551.43 812.0 1 54,514,807.59 812.0 1 76,160,872.90 812.0 200,839,363.48 812.0 228,975,095.69 812.0 261,052,398.99 812.0 297,623,453.16 812.0 339,317,793.57 812.0 386,853,148.00 812.0 4 41,047,791.67 812.0 5 02,834,633.00 812.0 5 73,277,272.77 812.0 653,588,312.99 812.0 745,150,230.61 812.0 849,539,175.59 812.0 968,552,102.77 812.0 1 ,104,237,704.72 812.0 1 ,258,931,677.98 812.0 1 ,435,296,929.87 Inventory - Gross P...
View Full Document

Ask a homework question - tutors are online