10,323
edits
Changes
Jump to navigation
Jump to search
Line 157:
Line 157: + + + + + + + + + + + + + + + + + + + + + + + + + + +
→Calculations in the cash flow model
|-
|-
| '''Totals''' || '''839.566''' || '''419.783''' || '''500''' || '''734.621''' || '''367.10'''
| '''Totals''' || '''839.566''' || '''419.783''' || '''500''' || '''734.621''' || '''367.10'''
|-
! rowspan=2 | Year || colspan = 10 | XYZ Oil Company
! Operating Costs ($M) || State + Local Tax ($M) || Net Oper. Inc BFIT ($M) || Total Cash Invest ($M) || Net Cash Flow BFIT ($M) || Fed. Inc. Tax ($M) || Net Cash Flow AFIT ($M) || Cum. NCF AFIT ($M) || Disc. NCF AFIT @ 4% ($M) || Cum. Disc. NCF AFIT @ 4% ($M) || Disc. Invest @ 4% ($M)
|-
| 1991 ||
|-
| 1992 ||
|-
| 1993 ||
|-
| 1994 ||
|-
| 1995 ||
|-
| 1996 ||
|-
| 1997 ||
|-
| 1998 ||
|-
| 1999 ||
|-
| 2000 ||
|-
| 2001 ||
|-
| '''Totals''' ||
|}
|}