Assumptions: You will not be paid until for your first billing until the third month (A3), pick closest answer. Month 1 M2 Month Month MO Moms Month M 11M2 M3 ID indirect total markup INI SAR2 SD 51.42.340.000,00 51.1 SUR1102754199 200 530.97529.10.11.2010 $320 000 $320,000 $20,000 $370.000 $320,000 $120 m $70.000 $320,000 $320,000 SU00 5320.000 5330 S&RR 334 51568 642 5226,17/GOO.146.100 50.00 SA 012154519,208 54.223.71 $112.00 2001 $92009172551.5249.6523762 5345072 5400710 SAND $185.2901 S4210 S11 $935 SI 10.11453524512053.492,178 54.03.187 545401 54695.26.01.12 S92,594 $17,120 $251.52952 $34.18 $401329 SA641 S01 5469 530,119 53.705.971 te bed 2 3 5 AS 2 1 50 31 A ALB 4 M 54 C4 As B6 AL 2 Perved Totalmente dal Total data Tatant to Overde fencing 15 euch math olelolais assolela salglosa CI 01 EL 71 10 A30 350 CIO 010 ESO 0 ARI 011 C11 011 asla aglalu 14 A14 016 C14 DI Jalalglais mimo 15 ALS BUS cs 015 E15 715 91 013 12 33 ES F 6 FE TEE 714 Total Pea Total med OK OX OK Total Finance Cost A Moving to another question will save this response. Question 1 What is the value for cell F9? O A. $74,391.58 O B. $514,397.47 OC. $131,512.47 OD. $7,645.20 A Moving to another question will save this response. Question 2 What is the value for cell E7? O A. $27,019,708 O B. $7,803,524 O C. $6,342,319 OD. $129,853 A Moving to another question will save this response. Question 3 What was the total profit on the project? (Original profit - cost of financing) A. $3,668,620.00 B. $618,019.37 C. $3,840,000 D. $2,665,023.83 A Moving to another question will save this response. Question 4 What is the value of cell A3 A. $887,346 OB. $497,542 O C. $1,361,279 D. $568,234 L A Moving to another question will save this response. Question 5 What is the value for cell D8? O A. $14,174,884 OB. $4,199,206 OC. $17,643,884 OD. $12,341,817 Click Submit to complete this assessment. Question 6 What is the value for the total financing cost? O A. $559,311.71 O B. $618,019.37 OC. $94,521.89 D. $1,003,596.17 ponse mv--I-prod-feet01ythos.13.amazonows.com Assumptions: You will not be paid until for your first billing until the third month (A3), pick closest answer. M 13 Month 14 Most 13 Month 1 Month Month 12 Month 10 Month Month Month 4 Mant Months Month MAN 2 Month 1 Direct cost direct cost total marko (11) total tiled tinage withelid (10) retinabled 5568,214 51,248647 51,944,371 $2.340LOS 2,826,100 $3.343,000 1811,927 54,199,200 $3,000,973 57,803,100 51.000 5742.691 $320.000 $320,000 $320,000 $320.000 $120,000 $320,000 $320,00 $20.000 $320,000 $320,000 $320,000 $320.000 588 24 51.568 642 52.264 371 $2,660,000 $3.146 106 $1,061.00 54,1312254519,200 54.729,971 3,129,100 $2.09. ONO $1 062 91 $52206 $172551 $249.081 5292,061 $346,072 $402,718 $454,512 $497,113 S4590 $34,210 $220.00 $116. 5985.40 51.741,1989 513,452 $2,051273 $3.402.12856063,757 S586,439 55,016,319 54,095 26853421.00 $2,319 5L179587 SARM517412032513655295, 127 $349210 $400,379 $458644 5501632 $469527 $147139 5231858 $11795 8 $1,201,921 13 ALB 7 3 2 $0 B2 6 6V 2 5 AS 35 6 AS 36 4 M 34 C4 1 $0 B1 C1 DI E1 F1 Parece Total amount billed to date Total cost to date Total amount paid to date Debatt financing 1.5% each month leglolela BA CS DO gglelale aseg 15 AIS 315 C15 015 10 A10 110 C10 010 10 F10 11 All 111 C11 011 E11 11 12 A12 012 (12 012 E12 12 C2 ng E2 12 Sac SSD 14 A14 14 C14 014 E14 +14 CE2 D13 E13 115 E F4 F7 F8 F OK Total Profit Total Bled Total Total Financing Cost YOX X Assumptions: You will not be paid until for your first billing until the third month (A3), pick closest answer. Monni Month 2 Month 3 Month 4 Months Mentho Month 2 Month Month MON 10 Month 11 Mit 12 With 13 Month 14 Me Direct com indirect cost ubtotal markup (11) tortilled enting withheld tainabilled 6,218 1,24 647 51.944,171 57,140.60652,826,10653,341.069 53.817,927 54,199,205 51.909 971 3.018051,2980 $74,401 $320,000 $320.0005320,000 $320.000 $320 000 $120,000 $120,000 $120,000 $320,000 $120.000 $100,000 $120,000 SBS 234 $1,568 642 52.264,371 2,660.00 53.146,300 $3,661 069 54131,50756.519,200 $4,229,971 $3,129,180 2,029 AROS $82,7065172.551 $249,01$292.667 $346.072 5402,738 $454,512 5497,113 $165,197 5344101 5229 79951169 5985940 $1,741.198 $25124252.951,22051492,17040517 S536 49 55016 319 54,195 2051423,100 $3,113,951.179.57 SOR, 594 $124 120 $251,345 $295.127 $349,212 S406 370 54625271 $147129 52:31 $117.95 4 1 $0 3 A3 2 $0 12 8 AB 9 M 12 A12 A 15 ALS A5 Payment received Total amount billed to date Total cost to date Total amount paid to date Jordat financing 1.5 each month S223 -288 GOS 7 A2 B7 C D7 E7 17 51 2017 11 ALB 33 013 013 TO A10 110 CIO DIO 510 F10 At 1 cti 011 selle scale CIS DIS 14 A14 314 C14 DI E14 D2 E2 D DI 61 F1 C12 012 12 12 55 ES 16 F11 F13 FIS Total Profit TotalBilled Total Paid Total Financing Cost XOX XOX XX XX Question 1 What is the value for cell F9? O A. $74,391.58 B. $514,397.47 OC. $131,512.47 OD. $7,645.20 Question 2 What is the value for cell E7? A. $27,019,708 OB. $7,803,524 C. $6,342,319 OD. $129,853 L A Moving to another question will save this response. Question 3 What was the total profit on the project? (Original profit - cost of financing) O A. $3,668,620.00 OB. $618,019.37 C. $3,840,000 OD. $2,665,023.83 Moving to another question will save this response. Question 4 What is the value of cell A3 A. $887,346 B. $497,542 OC. $1,361,279 OD. $568,234 A Moving to another question will save this response. Question 5 What is the value for cell D8? O A. $14,174,884 B. $4,199,206 OC. $17,643,884 OD. $12,341,817 A Click Submit to complete this assessment. Question 6 What is the value for the total financing cost? O A. $559,311.71 B. $618,019.37 OC. $94,521.89 OD. $1,003,596.17 Assumptions: You will not be paid until for your first billing until the third month (A3), pick closest answer. Month 1 M2 Month Month MO Moms Month M 11M2 M3 ID indirect total markup INI SAR2 SD 51.42.340.000,00 51.1 SUR1102754199 200 530.97529.10.11.2010 $320 000 $320,000 $20,000 $370.000 $320,000 $120 m $70.000 $320,000 $320,000 SU00 5320.000 5330 S&RR 334 51568 642 5226,17/GOO.146.100 50.00 SA 012154519,208 54.223.71 $112.00 2001 $92009172551.5249.6523762 5345072 5400710 SAND $185.2901 S4210 S11 $935 SI 10.11453524512053.492,178 54.03.187 545401 54695.26.01.12 S92,594 $17,120 $251.52952 $34.18 $401329 SA641 S01 5469 530,119 53.705.971 te bed 2 3 5 AS 2 1 50 31 A ALB 4 M 54 C4 As B6 AL 2 Perved Totalmente dal Total data Tatant to Overde fencing 15 euch math olelolais assolela salglosa CI 01 EL 71 10 A30 350 CIO 010 ESO 0 ARI 011 C11 011 asla aglalu 14 A14 016 C14 DI Jalalglais mimo 15 ALS BUS cs 015 E15 715 91 013 12 33 ES F 6 FE TEE 714 Total Pea Total med OK OX OK Total Finance Cost A Moving to another question will save this response. Question 1 What is the value for cell F9? O A. $74,391.58 O B. $514,397.47 OC. $131,512.47 OD. $7,645.20 A Moving to another question will save this response. Question 2 What is the value for cell E7? O A. $27,019,708 O B. $7,803,524 O C. $6,342,319 OD. $129,853 A Moving to another question will save this response. Question 3 What was the total profit on the project? (Original profit - cost of financing) A. $3,668,620.00 B. $618,019.37 C. $3,840,000 D. $2,665,023.83 A Moving to another question will save this response. Question 4 What is the value of cell A3 A. $887,346 OB. $497,542 O C. $1,361,279 D. $568,234 L A Moving to another question will save this response. Question 5 What is the value for cell D8? O A. $14,174,884 OB. $4,199,206 OC. $17,643,884 OD. $12,341,817 Click Submit to complete this assessment. Question 6 What is the value for the total financing cost? O A. $559,311.71 O B. $618,019.37 OC. $94,521.89 D. $1,003,596.17 ponse mv--I-prod-feet01ythos.13.amazonows.com Assumptions: You will not be paid until for your first billing until the third month (A3), pick closest answer. M 13 Month 14 Most 13 Month 1 Month Month 12 Month 10 Month Month Month 4 Mant Months Month MAN 2 Month 1 Direct cost direct cost total marko (11) total tiled tinage withelid (10) retinabled 5568,214 51,248647 51,944,371 $2.340LOS 2,826,100 $3.343,000 1811,927 54,199,200 $3,000,973 57,803,100 51.000 5742.691 $320.000 $320,000 $320,000 $320.000 $120,000 $320,000 $320,00 $20.000 $320,000 $320,000 $320,000 $320.000 588 24 51.568 642 52.264 371 $2,660,000 $3.146 106 $1,061.00 54,1312254519,200 54.729,971 3,129,100 $2.09. ONO $1 062 91 $52206 $172551 $249.081 5292,061 $346,072 $402,718 $454,512 $497,113 S4590 $34,210 $220.00 $116. 5985.40 51.741,1989 513,452 $2,051273 $3.402.12856063,757 S586,439 55,016,319 54,095 26853421.00 $2,319 5L179587 SARM517412032513655295, 127 $349210 $400,379 $458644 5501632 $469527 $147139 5231858 $11795 8 $1,201,921 13 ALB 7 3 2 $0 B2 6 6V 2 5 AS 35 6 AS 36 4 M 34 C4 1 $0 B1 C1 DI E1 F1 Parece Total amount billed to date Total cost to date Total amount paid to date Debatt financing 1.5% each month leglolela BA CS DO gglelale aseg 15 AIS 315 C15 015 10 A10 110 C10 010 10 F10 11 All 111 C11 011 E11 11 12 A12 012 (12 012 E12 12 C2 ng E2 12 Sac SSD 14 A14 14 C14 014 E14 +14 CE2 D13 E13 115 E F4 F7 F8 F OK Total Profit Total Bled Total Total Financing Cost YOX X Assumptions: You will not be paid until for your first billing until the third month (A3), pick closest answer. Monni Month 2 Month 3 Month 4 Months Mentho Month 2 Month Month MON 10 Month 11 Mit 12 With 13 Month 14 Me Direct com indirect cost ubtotal markup (11) tortilled enting withheld tainabilled 6,218 1,24 647 51.944,171 57,140.60652,826,10653,341.069 53.817,927 54,199,205 51.909 971 3.018051,2980 $74,401 $320,000 $320.0005320,000 $320.000 $320 000 $120,000 $120,000 $120,000 $320,000 $120.000 $100,000 $120,000 SBS 234 $1,568 642 52.264,371 2,660.00 53.146,300 $3,661 069 54131,50756.519,200 $4,229,971 $3,129,180 2,029 AROS $82,7065172.551 $249,01$292.667 $346.072 5402,738 $454,512 5497,113 $165,197 5344101 5229 79951169 5985940 $1,741.198 $25124252.951,22051492,17040517 S536 49 55016 319 54,195 2051423,100 $3,113,951.179.57 SOR, 594 $124 120 $251,345 $295.127 $349,212 S406 370 54625271 $147129 52:31 $117.95 4 1 $0 3 A3 2 $0 12 8 AB 9 M 12 A12 A 15 ALS A5 Payment received Total amount billed to date Total cost to date Total amount paid to date Jordat financing 1.5 each month S223 -288 GOS 7 A2 B7 C D7 E7 17 51 2017 11 ALB 33 013 013 TO A10 110 CIO DIO 510 F10 At 1 cti 011 selle scale CIS DIS 14 A14 314 C14 DI E14 D2 E2 D DI 61 F1 C12 012 12 12 55 ES 16 F11 F13 FIS Total Profit TotalBilled Total Paid Total Financing Cost XOX XOX XX XX Question 1 What is the value for cell F9? O A. $74,391.58 B. $514,397.47 OC. $131,512.47 OD. $7,645.20 Question 2 What is the value for cell E7? A. $27,019,708 OB. $7,803,524 C. $6,342,319 OD. $129,853 L A Moving to another question will save this response. Question 3 What was the total profit on the project? (Original profit - cost of financing) O A. $3,668,620.00 OB. $618,019.37 C. $3,840,000 OD. $2,665,023.83 Moving to another question will save this response. Question 4 What is the value of cell A3 A. $887,346 B. $497,542 OC. $1,361,279 OD. $568,234 A Moving to another question will save this response. Question 5 What is the value for cell D8? O A. $14,174,884 B. $4,199,206 OC. $17,643,884 OD. $12,341,817 A Click Submit to complete this assessment. Question 6 What is the value for the total financing cost? O A. $559,311.71 B. $618,019.37 OC. $94,521.89 OD. $1,003,596.17
