10,323
edits
Changes
Jump to navigation
Jump to search
Line 88:
Line 88: − + + +
→Calculations in the cash flow model
| NOI AFIT, $M || 0.000 || 1359.098 || 578.462 || 314.450 || 168.376 || 87.377 || 44.916 || 19.417 || 4.795
| NOI AFIT, $M || 0.000 || 1359.098 || 578.462 || 314.450 || 168.376 || 87.377 || 44.916 || 19.417 || 4.795
|-
|-
| —Investment, $M || 1375.000
| —Investment, $M || 1375.000 || 0.000 || 0.000 || 0.000 || 0.000 || 0.000 || 0.000 || 0.000 || 0.000
|-
| '''NCF AFIT, $M''' || '''-1375.000''' || '''1359.098''' || '''578.462''' || '''314.450''' || '''168.376''' || '''87.377''' || '''44.916''' || '''19.417''' || '''4.795'''
|}
|}