! 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) |