10,323
edits
Changes
Jump to navigation
Jump to search
Line 163:
Line 163: − +
→Calculations in the cash flow model
! 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)
|-
|-
| 0 || || || || 1375.000
| 0 || || || || 1375.000 || -1375.000 || || -1375.000 || -1375.000 || -1375.000 || -1375.000 || 1375.000
|-
|-
| 1991 ||
| 1991 ||