10,323
edits
Changes
Jump to navigation
Jump to search
Line 155:
Line 155: + + − | '''Totals''' || '''839.566''' || '''419.783''' || '''500''' || '''734.621''' || '''367.10''' + − |- −
→Calculations in the cash flow model
|-
|-
| 2001 || 0.168 || 0.084 || 500 || 0.147 || 0.073 || 18.00 || 1.50 || 2.642 || 0.110 || 2.752
| 2001 || 0.168 || 0.084 || 500 || 0.147 || 0.073 || 18.00 || 1.50 || 2.642 || 0.110 || 2.752
|-
| '''Totals''' || '''839.566''' || '''419.783''' || '''500''' || '''734.621''' || '''367.10'''
|}
|}
{| class="wikitable"
{| class="wikitable"
! rowspan=2 | Year || colspan = 11 | XYZ Oil Company
! 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% ($M)
! Operating Costs ($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)