-------
TABLE F-3, (CONTINUED)
GUIDANCE LEVEL
3.
U)
00
20 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
LOW COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
47.230
2332.770
0.
0.
2378.500
1073.860
18.292
1055.568
1277.202
47 .230
18.982
28.248
17.253
AVERAGE
72.627
1
2380.000
41 .157
2338.843
27.438
27.438
2338.843
1055.618
0.
1055.618
1283.225
41 .157
18.932
22.225
COHORT1
87 .086
2
2380.000
38.413
2341 .587
27.438
40.242
2328.783
1050.990
0.
1050.990
1290.597
38.413
23.560
14.853
COHORT2
79.169
3
2380.000
35.669
2344.331
27.438
38.413
2333.356
1053.094
0.
1053.094
1291 .237
35.669
21 .456
14.213
COHORTS
71 .972
4
2380.000
32.925
2347.075
27.438
38.413
2336.100
1054.356
0.
1054.356
1292.719
32.925
20.194
12.731
COHORT4
65.429
5
2380.000
30.181
2349.819
27.438
38.413
2338.843
1055.618
0.
1055.618
1294.201
30.181
18.932
11 .249
COHORTS
59.481
TOTAL
COSTS
225.575
122.056
103.518
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
3.
71
U)
VO
20 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
MEDIUM COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
69.087
2310.913
0.
0.
2378.000
1073.630
26.835
1046.795
1264.118
69.087
27.755
41 .332
25.293
AVERAGE
106 .457
1
2380.000
60.379
Z319.621
40.252
40.252
2319.621
1046.776
0.
1046.776
1272.846
60.379
27.774
32.604
COHORT1
127.651
2
2380.000
56.353
2323.647
40.252
59.037
2304.862
1039.987
0.
1039.987
1283.660
56.353
34.563
21 .790
COHORT2
116.046
3
2380.000
52.328
2327.672
40.252
56.353
2311 .571
1043.073
0.
1043.073
1284.599
52.328
31 .477
20.851
COHORTS
105.497
4
2380.000
48.303
2331 .697
40.252
56.353
2315.596
1044.924
0.
1044.924
1286.773
48.303
29.626
18.677
COHORT4
95.906
5
2380.000
44.278
2335.722
40.252
56.353
2319.621
1046.776
0.
1046.776
1288.946
44.278
27.774
16 .504
COHORTS
87 .187
TOTAL
COSTS
330.728
178.970
151 .758
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
3.
•C-
o
20 MICROWATTS PER SO. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOH COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
HIGH COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
80.819
2299.181
0.
0.
2377.500
1073.400
31 .328
1042.072
1257.108
80.819
32.478
48.342
29.543
AVERAGE
124.355
1
2380.000
70.487
2309.513
46.992
46.992
2309.513
1042.126
0.
1042.126
1267.387
70.487
32.424
38.063
COHORT1
149.112
2
2380.000
65.788
2314.212
46.992
68.921
2292.282
1034.200
0.
1034.200
1280.012
65.788
40.350
25.438
COHORT2
135.556
3
2380.000
61 .089
2318.911
46.992
65.788
2300.114
1037.803
0.
1037.803
1281 .108
61 .089
36.747
24.342
COHORTS
123.233
4
2380.000
56.390
2323.610
46.992
65.788
2304.813
1039.964
0.
1039.964
1283.646
56.390
34.586
21 .804
COHORT4
112.030
5
2380.000
51 .691
2328.309
46.992
65.788
2309.513
1042.126
0.
1042.126
1286.183
51 .691
32.424
19.267
COHORTS
101 .845
TOTAL
COSTS
386.265
209.010
177.255
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
4.
•jn
•C-
50 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
LOW COST
TIME PERIOD
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
35.691
2344.309
0.
0.
2378.500
1073.860
13.676
1060.184
1284.125
35.691
14.366
21 .325
12.934
AVERAGE
54.473
1
2380.000
30.772
2349.228
20.515
20.515
2349.228
1060.395
0.
1060.395
1288.833
30.772
14.155
16.617
COHORT1
65.317
2
2380.000
28.721
2351 .279
20.515
30.088
2341 .706
1056.935
0.
1056.935
1294.345
28.721
17.615
11 .105
COHORT2
59.379
3
2380.000
26.669
2353.331
20.515
28.721
2345.125
1058.507
0.
1058.507
1294.823
26.669
16.042
10.627
COHORTS
53.981
4
2380.000
24.618
2355.382
20.515
28.721
2347.176
1059.451
0.
1059.451
1295.931
24.618
15.099
9.519
COHORT4
49.074
5
2380.000
22.566
2357.434
20.515
28.721
2349.228
1060.395
0.
1060.395
1297.039
22.566
14.155
8.411
COHORTS
44.612
TOTAL
COSTS
169.037
91.433
77.603
-------
TABLE F-3. (CONTINUED)
.GUIDANCE LEVEL
A.
50 MICROWATTS PER SO. CM
MEDIUM COST
TIME PERIOD
TJ
•«=•
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
52.353
2327.647
0.
0.
2378.000
1073.630
20.141
1053.489
1274.158
52.353
21 .061
31 .292
19.029
AVERAGE
80.127
1
2380.000
45.318
2334.682
30.212
30.212
2334.682
1053.704
0.
1053.704
1280.978
45.318
20.846
24.472
COHORT1
96.079
2
2380.000
42.296
2337.704
30.212
44.311
2323.605
1048.608
0.
1048.608
1289.095
42.296
25.942
16.355
COHORT2
87.344
3
2380.000
39.275
2340.725
30.212
42.296
2328.640
1050.924
0.
1050.924
1289.800
39.275
23.626
15.650
COHORTS
79.404
4
2380.000
36.254
2343.746
30.212
42.296
2331 .661
1052.314
0.
1052.314
1291 .432
36.254
22.236
14.018
COHORT4
72.185
5
2380.000
33.233
2346.767
30.212
42.296
2334.682
1053.704
0.
1053.704
1293.063
33.233
20.846
12.387
COHORTS
65.623
TOTAL
COSTS
248.729
134.557
114.173
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
4.
50 MICROWATTS PER SO. CM
PRE- GUIDELINE
GUIDELINE IMPOSED
ON FIRM
0
HIGH COST
TIME PERIOD
TOTAL
COSTS
71
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
2380.000
60.126
2319.874
0.
0.
2377 .500
1073.400
23.050
1050.350
1269.524
60.126
24.200
35.926
21 .796
AVERAGE
91 .796
2380.000
51 .863
2328.137
34.576
34.576
2328.137
1050.693
0.
1050.693
1277.444
51 .863
23.857
28.006
COHORT1
110.070
2380.000
48.406
2331 .594
34.576
50.711
2315.459
1044.861
0.
1044.861
1286.733
48.406
29.689
18.717
COHORT2
1 00.064
2380.000
44.948
2335.052
34.576
48.406
2321 .221
1047.512
0.
1047.512
1287.540
44.948
27.038
17.910
COHORTS
90.967
2380.000
41 .491
2338.509
34.576
48.406
2324.679
1049.102
0.
1049.102
1289.407
41 .491
25.448
16.043
COHORT4
82.697
2380.000
38.033
2341 .967
34.576
48.406
2328.137
1050.693
0.
1050.693
1291 .274
38.033
23.857
14.176
COHORTS
75.179
284.867
154.089
130.778
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
5.
71
•P-
-P-
75 MICROWATTS PER SO. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
LOW COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
31 .628
2348.372
0.
0.
2378.500
1073.860
12.051
1061 .809
1286.563
31 .628
12.741
18.887
11 .413
AVERAGE
48.080
1
2380.000
27.116
2352.884
18.077
18.077
2352.884
1062.077
0.
1062.077
1290.808
27.116
12.473
14.642
COHORT1
57.652
2
2380.000
25.308
2354.692
18.077
26.513
2346.256
1059.028
0.
1059.028
1295.664
25.308
15.522
9.786
COHORT2
52.411
3
2380.000
23.500
2356.500
18.077
25.308
2349.269
1060.414
0.
1060.414
1296.086
23.500
1 4 . 1 36
9.364
COHORTS
47.646
4
2380.000
21 .692
2358.308
18.077
25.308
2351 .077
1061 .245
0.
1061 .245
1297.062
21 .692
13.305
8.388
COHORT4
43.315
5
2380.000
19.885
2360.115
18.077
25.308
2352.884
1062.077
0.
1062.077
1298.038
19.885
12.473
7.412
COHORTS
39.377
TOTAL
COSTS
149.129
80.651
68.478
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
5.
71
75 MICROMATTS PER SO. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES Z380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+> AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
MEDIUM COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
45.185
2334.815
0.
0.
2378.000
1073.630
17.274
1056.356
1278.459
45.185
18.194
26.991
16.346
AVERAGE
68.849
1
2380.000
38.866
2341 .134
25.911
25.911
2341 .134
1056.671
0.
1056.671
1284.462
38.866
17.879
20.988
COHORT1
82.555
2
2380.000
36.275
2343.725
25.911
38.003
2331 .633
1052.301
0.
1052.301
1291 .424
36.275
22.249
14.026
COHORT2
75.050
3
2380.000
33.684
2346.316
25.911
36.275
2335.951
1054.288
0.
1054.288
1292.028
33.684
20.262
13.422
COHORTS
68.227
4
2380.000
31 .093
2348.907
25.911
36.275
2338.542
1055.480
0.
1055.480
1293.427
31 .093
19.070
12.023
COHORT4
62.025
5
2380.000
28.502
2351 .498
25.911
36.275
2341 .134
1056.671
0.
1056.671
1294.827
28.502
17.879
10.623
COHORTS
56.386
TOTAL
COSTS
213.606
115.533
98.073
-------
TABLE F-3. CCOMTINUED)
GUIDANCE LEVEL
5.
71
-C-
75 MICROWATTS PER SO. CM
PRE-
GUIDELINE
HIGH COST
TIME PERIOD
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOH COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
50.757
2329.243
0.
0.
2S77.500
1073.400
19.303
1054.097
1275.146
50.757
20.453
30.304
18.289
AVERAGE
77.054
1
2380.000
43.431
2356.569
28.954
28.954
2336.569
1054.572
0.
1054.572
1281 .997
43.431
19.978
23.453
COHORT1
92.394
2
2380.000
40.536
2339.464
28.954
42.466
2325.952
1049.688
0.
1049.688
1289.776
40.536
24.862
1 5.674
COHORT2
83.995
3
2380.000
37.640
2342.360
28.954
40.536
2330.778
1051 .908
0.
1051 .908
1290.452
37.640
22.642
14.998
COHORTS
76.359
4
2380.000
34.745
2345.255
28.954
40.536
2333.673
1053.240
0.
1053.240
1292.015
34.745
21 .310
13.435
COHORT4
69.417
5
2380.000
31 .850
2348.150
28.954
40.536
2336.569
1054.572
0.
1054.572
1293.579
31 .850
19.978
11 .871
COHORTS
63.106
TOTAL
COSTS
238.959
129.224
109.735
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
6.
71
-«=•
VI
100 MICROWATTS PER SO. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
LOW COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
30.056
2349.944
0.
0.
2378.500
1073.860
11 .422
1062.437
1287.506
30.056
12.113
17.944
10.825
AVERAGE
45.606
1
2380.000
25.701
2354.299
17.134
17.134
2354.299
1062.728
0.
1062.728
1291 .572
25.701
11 .822
13.878
COHORT1
54.686
2
2380.000
23.987
2356.013
17.134
25.129
2348.017
1059.838
0.
1059.838
1296.175
23.987
14.712
9.275
COHORT2
49.714
3
2380.000
22.274
2357.726
17.134
23.987
2350.873
1061 .151
0.
1061 .151
1296.575
22.274
13.399
8.875
COHORTS
45.195
4
2380.000
20.560
2359.439
17.134
23.987
2352.586
1061 .940
0.
1061 .940
1297.500
20.560
12.610
7.950
COHORT4
41 .086
5
2380.000
18.847
2361 .153
17.134
23.987
2354.299
1062.728
0.
1062.728
1298.425
18.847
11 .822
7.025
COHORTS
37.351
TOTAL
COSTS
141.426
76.478
64.947
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
6.
71
-p-
oo
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
41 .942
2338.058
0.
0.
2378.000
1073.630
15.977
1057.653
1280.405
41 .942
16.897
25.045
1 5.131
AVERAGE
63.746
1
2380.000
35.947
2344.052
23.965
23.965
2344.052
1058.014
0.
1058.014
1286.038
35.947
16.536
19.412
COHORT1
76.436
2
2380.000
33.551
2346.449
23.965
35.149
2335.265
1053.972
0.
1053.972
1292.477
33.551
20.578
12.973
COHORT2
69.487
3
2380.000
31 .154
2348.845
23.965
33.551
2339.260
1055.809
0.
1055.809
1293.036
31 .154
18.741
12.414
COHORTS
63.170
4
2380.000
28.758
2351 .242
23.965
33.551
2341 .656
1056.912
0.
1056.912
1294.330
28.758
17.638
11 .120
COHORT4
57.428
5
2380.000
26.361
2353.639
23.965
33.551
2344.053
1058.014
0.
1058.014
1295.624
26.361
16.536
9.826
COHORTS
52.207
TOTAL
COSTS
197.714
106.925
90.789
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
6.
•t?
100 MICROHATTS PER SO. CM
PRE-
GUIDELINE
HIGH COST
TIME PERIOD
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2580.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
46.436
2333.564
0.
0.
2377.500
1073.400
17.574
1055.826
1277.738
46.436
18.724
27.712
16.672
AVERAGE
70.255
1
2380.000
39.542
2340. 458
26.361
26.361
2340.458
1056.361
0.
1056.361
1284.097
39.542
18.189
21 .353
COHORT1
84.242
2
2380.000
36.906
2343.094
26.361
38.664
2330.792
1051 .914
0.
1051 .914
1291 .180
36.906
22.636
14.270
COHORT2
76.583
3
2380.000
34.270
2345.730
26.361
36.906
2335.185
1053.935
0.
1053.935
1291 .795
34.270
20.615
13.655
COHORTS
69.621
4
2380.000
31 .634
2348.366
26.361
36.906
2337.822
1055.148
0.
1055.148
1293.218
31 .634
19.402
12.232
COHORT4
63.292
5
2380.000
28.998
2351 .002
26.361
36.906
2340.458
1056.361
0.
1056.361
1294.642
28.998
18.189
10.808
COHORTS
57.538
TOTAL
COSTS
217.786
117.756
100.030
-------
TABLE F-S. (CONTINUED)
GUIDANCE LEVEL
7.
71
200 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
LOW COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
22.550
2357.450
0.
0.
2378.500
1073.860
8.420
1065.440
1292.010
22.550
9.110
13.440
8.01 5
AVERAGE
33.796
1
2380.000
18.945
2361 .055
12.630
12.630
2361 .055
1065.835
0.
1065.835
1295.220
18.945
8.715
10.230
COHORT1
40.524
2
2380.000
17.682
2362.318
12.630
18.524
2356.424
1063.705
0.
1063.705
1298.613
17.682
10.845
6.837
COHORT2
36.840
3
2380.000
16 .419
2363.581
12.630
17 .682
2358.529
1064.673
0.
1064.673
1298.908
16.419
9.877
6.542
COHORTS
33.491
4
2380.000
15.156
2364.844
12.630
17.682
2359.792
1065.254
0.
1065.254
1299.590
15.156
9.296
5.860
COHORT4
30.446
5
2380.000
13.893
2366.107
12.630
17.682
2361 .055
1065.835
0.
1065.835
1300.272
13.893
8.715
5.178
COHORTS
27.678
TOTAL
COSTS
104.645
56. 557
48.088
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
7.
200 MICROWATTS PER SO. CM
PRE- GUIDELINE
GUIDELINE IMPOSED
ON FIRM
0
MEDIUM COST
TIME PERIOD
TOTAL
COSTS
71
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLON COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
2380.000
JO. 600
2349.400
0.
0.
2378.000
1073.630
11 .440
1062.190
1287.210
30.600
12.360
18.240
10.886
AVERAGE
45.900
2380.000
25.740
2354.260
17.160
17.160
2354.260
1062.710
0.
1062.710
1291 .550
25.740
11 .840
13.900
COHORT1
55.038
2380.000
24.024
2355.976
17.160
25.168
2347.968
1059.815
0.
1059.815
1296.161
24.024
14.735
9.289
COHORT2
50.035
2380.000
22.308
2357.692
17.160
24.024
2350.828
1061 .131
0.
1061 .131
1296.561
22.308
13.419
8.889
COHORTS
45.486
2380.000
20.592
2359.408
17.160
24.024
2352.544
1061 .920
0.
1061 .920
1297.488
20.592
12.630
7.962
COHORT4
41 .351
2380.000
18.876
2361 .124
17.160
24.024
2354.260
1062.710
0.
1062.710
1298.414
18.876
11 .840
7.036
COHORTS
37.592
142.140
76.824
65.316
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
7.
71
\Jt
Is)
200 MICROWATTS PER SO. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
C+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
HIGH COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380
33
2346
0
0
2377
1073
12
1060
1285
33
13
20
12
.000
.960
.040
.
.500
.400
.584
.816
.224
.960
.734
.226
.002
AVERAGE
50.626
2380
28
2351
18
18
2351
1061
0
1061
1290
28
13
15
1
.000
.314
.686
.876
.876
.686
.526
.
.526
.160
.314
.024
.290
COHORT1
60.704
2380
26
2353
18
27
2344
1058
0
1058
1295
26
16
10
2
.000
.426
.574
.876
.685
.765
.342
.
.342
.232
.426
.208
.218
COHORT2
55.186
2380
24
2355
18
26
2347
1059
0
1059
1295
24
14
9
3
.000
.539
.461
.876
.426
.911
.789
.
.789
.672
.539
.761
.778
COHORTS
50.169
2380
22
2357
18
26
2349
1060
0
1060
1296
22
13
8
4
.000
.651
.349
.876
.426
.798
.657
.
.657
.692
.651
.893
.758
COHORT4
45.608
2380
20
2359
18
26
2351
1061
0
1061
1297
20
13
7
5
.000
.764
.236
.876
.426
.686
.526
.526
.711
.764
.024
.739
COHORTS
41 .462
TOTAL
COSTS
156.654
84.645
72.009
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
8.
300 MICROHATTS PER SQ. CM
LOW COST
TIME PERIOD
7
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380
20
2359
0
0
2S78
1073
7
1066
1293
20
8
12
7
.000
.724
.276
.
.500
.860
.689
.171
.106
.724
.379
.344
.331
AVERAGE
30.922
2380
17
2362
11
11
2362
1066
0
1066
1296
17
7
9
1
.000
.301
.699
.534
.534
.699
.591
.
.591
.107
.301
.959
.343
COHORT1
37 .078
2
2380.000
16.148
2363.852
11 .534
16.917
2358.469
1064.646
0.
1064.646
1299.206
16.148
9.904
6.244
COHORT2
33.708
2380
14
2365
11
16
2360
1065
0
1065
1299
14
9
5
3
.000
.994
.006
.534
.148
.392
.530
.530
.475
.994
.020
.975
COHORTS
30.643
4
2380.000
13.841
2366.159
11 .534
16.148
2361 .545
1066.061
0.
1066.061
1300.098
13.841
8.489
5.352
COHORT4
27.858
2380
12
2367
11
16
2362
1066
0
1066
1300
12
7
4
5
.000
.688
.312
.534
.148
.699
.591
.591
.721
.688
.959
.729
TOTAL
COSTS
95.696
51 .710
43.986
COHORTS
25.325
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
8.
•n
-p-
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
{+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
27.632
2352.368
0.
0.
2378.000
1073.630
10.253
1063.377
1288.991
27.632
11 .173
16.459
9.775
AVERAGE
41 .230
1
2380.000
23.068
2356.932
15.379
15.379
2356.932
1063.939
0.
1063.939
1292.993
23.068
10.611
12.457
COHORT1
49.438
2
2380.000
21 .531
2358.469
15.379
22.556
2351 .293
1061 .345
0.
1061 .345
1297.125
21 .531
13.205
8.325
COHORT2
44.944
3
2380.000
19.993
2360.007
15.379
21 .531
2353.856
1062.524
0.
1062.524
1297.484
19.993
12.026
7.966
COHORTS
40.858
4
2380.000
18.455
2361 .545
15.379
21 .531
2355.394
1063.231
0.
1063.231
1298.314
18.455
11 .319
7.136
COHORT4
37.143
5
2380.000
16.917
2363.083
15.379
21 .531
2356.932
1063.939
0.
1063.939
1299.145
16.917
10.611
6.305
COHORTS
33.767
TOTAL
COSTS
127.595
68.946
58.649
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
8.
•n
300 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
HIGH COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380
30
2349
0
0
2377
1073
11
1062
1287
30
12
18
10
.000
.695
.305
,
.500
.400
.278
.122
.183
.695
.428
.267
.779
AVERAGE
45.488
2380
25
2354
16
16
2354
1062
0
1062
1291
25
11
13
1
.000
.375
.625
.917
.917
.625
.877
.877
.747
.375
.673
.703
COHORT1
54.544
2
2380
23
2356
16
24
2348
1060
0
1060
1296
23
14
9
.000
.684
.316
.917
.811
.422
.024
.
.024
.292
.684
.526
.1 58
COHORT2
49. 585
3
2380
21
2358
16
23
2351
1061
0
1061
1296
21
13
8
.000
.992
.008
.917
.684
.241
.321
.321
.687
.992
.229
.763
COHORTS
45.077
2380
20
2359
16
23
2352
1062
0
1062
1297
20
12
7
4
.000
.300
.700
.917
.684
.933
.099
.099
.601
.300
.451
.849
COHORT4
40.980
2380
18
2361
16
23
2354
1062
0
1062
1298
18
11
6
5
.000
.609
.391
.917
.684
.625
.877
.
.877
.514
.609
.673
.936
COHORTS
37.254
TOTAL
COSTS
140.654
75.979
64.675
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
9.
400 MICROHATTS PER SO. CM
LOW COST
TIME PERIOD
•n
V>
ON
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
20.596
2359.404
0.
0.
2378.500
1073.860
7.638
1066.222
1293.182
20.596
8.328
12.268
7.283
AVERAGE
30.722
1
2380.000
17.187
2362.813
11 .458
11 .458
2362.813
1066.644
0.
1066.644
1296.169
17.187
7.906
9.281
COHORT1
36.838
2
2380.000
16.041
2363.959
11 .458
16.805
2358.612
1064.712
0.
1064.712
1299.248
16.041
9.838
6.202
COHORT2
33.489
3
2380.000
14.895
2365.105
11 .458
16.041
2360.522
1065.590
0.
1065.590
1299.515
14.895
8.960
5.935
COHORTS
30.444
4
2380.000
13.749
2366.251
11 .458
16.041
2361 .668
1066.117
0.
1066.117
1300.134
13.749
8.433
5.316
COHORT4
27.677
5
2380.000
12.603
2367.397
11 .458
16.041
2362.813
1066.644
0.
1066.644
1300.752
12.603
7.906
4.698
COHORTS
25.161
TOTAL
COSTS
95.071
51 .371
43.700
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
9.
400 MICROWATTS PER S9. CM
MEDIUM COST
TIME PERIOD
71
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
27.462
2352.538
0.
0.
2378.000
1073.630
10.185
1063.445
1289.093
27.4«2
11 .105
16.357
9.711
AVERAGE
40.962
1
2380.000
22.915
2357.085
15.277
15.277
2357.085
1064.009
0.
1064.009
1293.076
22.915
10.541
12.374
COHORT1
49.117
2
2380.000
21 .388
2358.612
15.277
22.406
2351 .483
1061 .432
0.
1061 .432
1297.180
21 .388
13.118
8.270
COHORT2
44.652
3
2380.000
19.860
2360.140
15.277
21 .388
2354.029
1062.603
0.
1062.603
1297.537
19.860
11 .947
7.913
COHORTS
40.593
4
2380.000
18.332
2361 .668
15.277
21 .388
2355.557
1063.306
0.
1063.306
1298.362
18.332
11 .244
7.088
COHORT4
36.902
5
2380.000
16.805
2363.195
15.277
21 .388
2357.085
1064.009
0.
1064.009
1299.186
16.805
10.541
6.264
COHORTS
33.548
TOTAL
COSTS
126.762
68.495
58.267
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
9.
400 MICROWATTS PER SQ. CM
HIGH COST
TIME PERIOD
\Jt
00
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
C-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
30.508
2349.492
0.
0.
2377.500
1073.400
11 .203
1062.197
1287.295
30.508
12.353
18.155
10.709
AVERAGE
45.194
1
2380.000
25.207
2354.793
16.805
16.805
2354.793
1062.955
0.
1062.955
1291 .838
25.207
11.595
13.612
COHORT1
54.191
2
2380.000
23.526
2356.474
16.805
24.647
2348.631
1060.120
0.
1060.120
1296.353
23.526
14.430
9.097
COHORT2
49.264
3
2380.000
21 .846
2358.154
16.805
23.526
2351 .432
1061 .409
0.
1061 .409
1296.745
21 .846
13.141
8.705
COHORTS
44.786
4
2380.000
20.166
2359.834
16.805
23.526
2353.113
1062.182
0.
1062.182
1297.653
20.166
12.368
7.797
COHORT4
40.714
5
2380.000
18.485
2361 .515
16.805
23.526
2354.793
1062.955
0.
1062.955
1298.560
18.485
11 .595
6.890
COHORTS
37 .013
TOTAL
COSTS
139.738
75.482
64.255
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
10.
•n
500 MICROWATTS PER SO. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
MET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
LOW COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
20.475
2359.525
0.
0.
2378.500
1073.860
7.590
1066 .270
1293.255
20.475
8.280
12.195
7.238
AVERAGE
30.531
1
2380.000
17.077
2362.922
11 .385
11 .385
2362.922
1066.694
0.
1066.694
1296.228
17.077
7.856
9.222
COHORT1
36.609
2
2380.000
15.939
2364.061
11 .385
16.698
2358.748
1064.774
0.
1064.774
1299.287
15.939
9.776
6.163
COHORT2
33.281
3
2380.000
14.800
2365.199
11 .385
15.939
2360.645
1065.647
0.
1065.647
1299.553
14.800
8.903
5.897
COHORTS
30.256
4
2380.000
13.662
2366.338
11 .385
15.939
2361 .784
1066.171
0.
1066.171
1300.167
13.662
8.379
5.283
COHORT4
27.505
5
2380.000
12.523
2367.476
11 .385
15.939
2362.922
1066.694
0.
1066 .694
1300.782
12.523
7.856
4.668
COHORTS
25.005
TOTAL
COSTS
94.477
51 .050
43.428
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
10.
•n
o
500 MICRONATTS PER SQ. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
MEDIUM COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
27 .300
2352.700
0.
0.
2378.000
1073.630
10.120
1063.510
1289.190
27.300
11 .040
16.260
9.651
AVERAGE
40.708
1
2380.000
22.770
2357.230
15.180
15.180
2357.230
1064.076
0.
1064.076
1293.154
22.770
10.474
12.296
COHORT1
48.812
2
2380.000
21 .252
2358.748
15.180
22.264
2351 .664
1061 .515
0.
1061 .515
1297.233
21 .252
13.035
8.217
COHORT2
44.375
3
2380.000
19.734
2360.266
15.180
21 .252
2354.194
1062.679
0.
1062.679
1297.587
19.734
11 .871
7.863
COHORTS
40.341
4
2380.000
18.216
2361 .784
15.180
21 .252
2355.712
1063.378
0.
1063.378
1298.406
18.216
11 .172
7 .044
COHORT4
36.673
5
2380.000
16.698
2363.302
15.180
21 .252
2357.230
1064.076
0.
1064.076
1299.226
16.698
10.474
6.224
COHORTS
33.339
TOTAL
COSTS
125.970
68.066
57.904
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
10.
71
500 MICROWATTS PER SO. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOH COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
HIGH COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
30.330
2349.670
0.
0.
2S77 .500
1073.400
11 .132
1062.268
1287.402
30.330
12.282
18.048
10.643
AVERAGE
44.914
1
2380.000
25.047
2354.953
16.698
16.698
2354.953
1063.028
0.
1063.028
1291 .925
25.047
11 .522
13.525
COHORT1
53.856
2
2380.000
23.377
2356.623
16.698
24.490
2348.830
1060.212
0.
1060.212
1296.411
23.377
14.338
9.039
COHORT2
48.960
3
2380.000
21 .707
2358.293
16.698
23.377
2351 .613
1061 .492
0.
1061 .492
1296.800
21 .707
13.058
8.650
COHORTS
44.509
4
2380.000
20.038
2359.962
16.698
23.377
2353.283
1062.260
0.
1062.260
1297.702
20.038
12.290
7.748
COHORT4
40.462
5
2380.000
18.368
2361 .632
16.698
23.377
2354.953
1063.028
0.
1063.028
1298.604
18.368
11 .522
6.846
COHORTS
36.784
TOTAL
COSTS
138.867
75.011
63.856
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
11 .
600 MICROWATTS PER SO. CM
LOW COST
TIME PERIOD
71
ON
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2580.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
15.750
2364.250
0.
0.
2378.500
1073.860
5.700
1068.160
1296.090
15.750
6.390
9.360
5.469
AVERAGE
23.097
1
2380.000
12.825
2367.175
8.550
8.550
2367.175
1068.650
0.
1068.650
1298.524
12.825
5.899
6.926
COHORT1
27 .695
2
2380.000
11 .970
2368.030
8.550
12.540
2364.040
1067.208
0.
1067.208
1300.822
11 .970
7.342
4.628
COHORT2
25.177
3
2380.000
11.115
2368.885
8.550
11 .970
2365.465
1067.864
0.
1067.864
1301 .021
11.115
6.686
4.429
COHORTS
22.888
4
2380.000
10.260
2369.740
8.550
11 .970
2366.320
1068.257
0.
1068.257
1301 .483
10.260
6.293
3.967
COHORT4
20.808
5
2380.000
9.405
2370.595
8.550
11 .970
2367.175
1068.650
0.
1068.650
1301 .945
9.405
5.899
3.506
COHORTS
18.916
TOTAL
COSTS
71 .325
38.509
32.816
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
11 .
600 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
MEDIUM COST
TIME PERIOD
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(*) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
MET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
21 .000
2359.000
0.
0.
2378.000
1073.630
7.600
1066.030
1292.970
21 .000
8.520
12.480
7.292
AVERAGE
30.796
1
2380.000
17.100
2362.900
11 .400
11 .400
2362.900
1066.684
0.
1066.684
1296.216
17.100
7.866
9.234
COHORT1
36.926
2
2380.000
15.960
2364.040
11 .400
16.720
2358.720
1064.761
0.
1064.761
1299.279
15.960
9.789
6.171
COHORT2
33.569
3
2380.000
14.820
2365.180
11 .400
15.960
2360.620
1065.635
0.
1065.635
1299.545
14.820
8.915
5.905
COHORTS
30.518
4
2380.000
13.680
2366.320
11 .400
15.960
2361 .760
1066.160
0.
1066.160
1300.160
13.680
8.390
5.290
COHORT4
27.743
5
2380.000
12.540
2367.460
11 .400
15.960
2362.900
1066.684
0.
1066.684
1300.776
12.540
7.866
4.674
COHORTS
25.221
TOTAL
COSTS
95.100
51 .346
43.754
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
11 .
600 MICROWATTS PER SQ. CM
HIGH COST
TIME PERIOD
Tl
-C-
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOH COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380
23
2356
0
0
2377
1073
8
1065
1291
23
9
13
8
.000
.400
.600
.
.
.500
.400
.360
.040
.560
.400
.510
.890
.049
AVERAGE
34.010
1
2380.000
18.810
2361 .190
12.540
12.540
2361 .190
1065.897
0.
1065.897
1295.293
18.810
8.653
1 0 . 1 57
COHORT1
40.781
2380
17
2362
12
18
2356
1063
0
1063
1Z98
17
10
6
2
.000
.556
.444
.540
.392
.592
.782
.782
.662
.556
.768
.788
COHORT2
37.074
2380
16
2363
12
17
2358
1064
0
1064
1298
16
9
6
3
.000
.302
.698
.540
.556
.682
.744
.744
.954
.302
.806
.496
COHORTS
33.703
4
2380.000
15.048
2364.952
12.540
17.556
2359.936
1065.321
0.
1065.321
1299.631
1 5.048
9.229
5.819
COHORT4
30.639
2380
13
2366
12
17
2361
1065
0
1065
1300
13
8
5
5
.000
.794
.206
.540
.556
.190
.897
.
.897
.309
.794
.653
.141
TOTAL
COSTS
104.910
56.619
48.291
COHORTS
27.854
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
12.
TJ
700 MICROWATTS PER 50. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1071.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
LOW COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
238Q.OOQ
15.750
2364.250
0.
0.
2378.500
1073.860
5.700
1068.160
1296.090
15.750
6.390
9.360
5.469
AVERAGE
23.097
1
2380.000
12.825
2367.175
8.550
8.550
2367.175
1068.650
0.
1068.650
1298.524
12.825
5.899
6.926
COHORT1
27.695
2
2380.000
11 .970
2368.030
8.550
12.540
2364.040
1067.208
0.
1067.208
1300.822
11 .970
7.342
4.628
COHBRT2
25.177
3
2380.000
11.115
2368.885
8.550
11 .970
2365.465
1067.864
0.
1067.864
1301 .021
11.115
6.686
4.429
COHORTS
22.888
4
2380.000
10.260
2369.740
8.550
11 .970
2366.320
1068.257
0.
1068.257
1301 .483
10.260
6.293
3.967
COHORT4
20.808
5
2380.000
9.405
2370.595
8.550
11 .970
2367.175
1068.650
0.
1068. 650
1301 .945
9.405
5.899
3.506
COHORTS
18.916
TOTAL
COSTS
71.325
38.509
32.816
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
12.
71
700 MICROWATTS PER SO. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380,000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
MEDIUM COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380
21
2359
0
0
2378
1073
7
1066
1292
21
8
12
7
.000
.000
.000
.
.
.000
.630
.600
.030
.970
.000
.520
.480
.292
AVERAGE
30.796
2380
17
2362
11
11
2362
1066
0
1066
1296
17
7
9
1
.000
.100
.900
.400
.400
.900
.684
.
.684
.216
.100
.866
.234
COHORT1
36.926
2380
15
2364
11
16
2358
1064
0
1064
1299
15
9
6
2
.000
.960
.040
.400
.720
.720
.761
.
.761
.279
.960
.789
.171
COHORT2
33. 569
2380
14
2365
11
15
2360
1065
0
1065
1299
14
8
5
3
.000
.820
.180
.400
.960
.620
.635
.
.635
.545
.820
.915
.905
COHORTS
30. 518
2380
13
2366
11
15
2361
1066
0
1066
1300
13
8
5
4
.000
.680
.320
.400
.960
.760
.160
.160
.160
.680
.390
.290
COHORT4
27.743
5
2380.
12.
2367.
11 .
15.
2362.
1066.
0.
1066.
1300.
12.
7.
4.
000
540
460
400
960
900
684
684
776
540
866
674
COHORT5
25.221
TOTAL
COSTS
95.100
51 .346
43.754
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
12.
700 MICROWATTS PER SO. CM
PRE-
GUIDELINE
HIGH COST
TIME PERIOD
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
23.400
2356.600
0.
0.
2377.500
1073.400
8.360
1065.040
1291 .560
23.400
9.510
13.890
8.049
AVERAGE
34.010
1
2380.000
18.810
2361 .190
12.540
12.540
2361 .190
1065.897
0.
1065.897
1295.293
18.810
8.653
1 0 . 1 57
COHORT1
40.781
2
2380.000
17.556
2362.444
12.540
18.392
2356.592
1063.782
0.
1063.782
1298.662
17.556
10.768
6.788
COHORT2
37.074
3
2380.000
16.302
2363.698
12.540
17.556
2358.682
1064.744
0.
1064.744
1298.954
16.302
9.806
6.496
COHORTS
33.703
4
2380.000
15.048
2364.952
12.540
17.556
2359.936
1065.321
0.
1065.321
1299.631
15.048
9.229
5.819
COHORT4
30.639
5
2380.000
13.794
2366.206
12.540
17.556
2361 .190
1065.897
0.
1065.897
1300.309
13.794
8.653
5.141
COHORTS
27.854
TOTAL
COSTS
104.910
56.619
48.291
-------
TABLE F-3. {CONTINUED)
GUIDANCE LEVEL
13.
TJ
ON
00
800 MICROHATTS PER SO. CM
PRE-
GUIDELINE
LOH COST
TIME PERIOD
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
15.750
2364.250
0.
0.
2378.500
1073.860
5.700
1068.160
1296.090
15.750
6.390
9.360
5.469
AVERAGE
23.097
1
2380.000
1Z.825
2367.175
8.550
8.550
2367.175
1068.650
0.
1068.650
1298.524
12.825
5.899
6.926
COHORT1
27.695
2
2380.000
11 .970
2368.030
8.550
12.540
2364.040
1067.208
0.
1067.208
1300.822
11 .970
7.342
4.628
COHORT2
25.1.77
3
2380.000
11.115
2368.885
8.550
11 .970
2365.465
1067.864
0.
1067.864
1301 .021
11.115
6.686
4.429
COHORTS
22.888
4
2380.000
10.260
2369.740
8.550
11 .970
2366.320
1068.257
0.
1068.257
1301 .483
10.260
6.293
3.967
COHORT4
20. 808
5
2380.000
9.405
2370.595
8.550
11 .970
2367.175
1068.650
0.
1068.650
1301 .945
9.405
5.899
3.506
COHORTS
18.916
TOTAL
COSTS
71.325
38.509
32.816
-------
TABLE F-3. (CONTINUED)
OUTDANCE LEVEL
13.
800 MICROWATTS PER SQ. CM
MEDIUM COST
TIME PERIOD
•fl
V£>
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
21 .000
2359.000
0.
0.
2378.000
1073.630
7.600
1066.030
1292.970
21 .000
8.520
12.480
7.292
AVERAGE
30.796
1
2380.000
17.100
2362.900
11 .400
11 .400
2362.900
1066.684
0.
1066.684
1296.216
17.100
7.866
9.234
COHORT1
36.926
2
2380.000
15.960
2364.040
11 .400
16.720
2358.720
1064.761
0.
1064.761
1299.279
15.960
9.789
6.171
COHORT2
33.569
3
2380.000
14.820
2365.180
11 .400
15.960
2360.620
1065.635
0.
1065.635
1299.545
14.820
8.915
5.905
COHORTS
30.518
4
2380.000
13.680
2366.320
11 .400
15.960
2361 .760
1066.160
0.
1066.160
1300.160
13.680
8.390
5.290
COHORT4
27.743
5
2380.000
12.540
2367.460
11 .400
15.960
2362.900
1066.684
0.
1066.684
1300.776
12.540
7.866
4.674
COHORTS
25.221
TOTAL
COSTS
95.100
51 .346
43.754
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
13.
800 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
HIGH COST
TIME PERIOD
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
23.400
2356.600
0.
0.
2377.500
1073.400
8.360
1065.040
1291 .560
23.400
9.510
13.890
8.049
AVERAGE
34.010
1
2380.000
18.810
2361 .190
12.540
12.540
2361 .190
1065.897
0.
1065.897
1295.293
18.810
8.653
1 0 . 1 57
COHORT1
40.781
2
2380.000
17.556
2362.444
12.540
18.392
2356.592
1063.782
0.
1063.782
1298.662
17.556
10.768
6.788
COHORT2
37.074
3
2380.000
16.302
2363.698
12.540
17.556
2358.682
1064.744
0.
1064.744
1298.954
16.302
9.806
6.496
COHORTS
33.703
4
2380.000
15.048
2364.952
12.540
17.556
2359.936
1065.321
0.
1065.321
1299.631
15.048
9.229
5.819
COHORT4
30.639
5
2380.000
13.794
2366.206
12.540
17.556
2361 .190
1065.897
0.
1065.897
1300.309
13.794
8.653
5.141
COHORTS
27.854
TOTAL
COSTS
104.910
56.619
48.291
-------
TABLE F-S. (CONTINUED)
GUIDANCE LEVEL
14.
71
900 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1 SOS.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
LOW COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
15.750
2364.250
0.
0.
2378.500
1073.860
5.700
1068.160
1296.090
15.750
6.390
9.360
5.469
AVERAGE
23.097
1
2380.000
12.825
2367.175
8.550
8.550
2367.175
1068.650
0.
1068.650
1298.524
12.825
5.899
6.926
COHORT1
27 .695
2
2380.000
11 .970
2368.030
8.550
12.540
2364.040
1067.208
0.
1067.208
1300.822
11 .970
7.342
4.628
COHORT2
25.177
3
2380.000
11.115
2368.885
8.550
11 .970
2365.465
1067.864
0.
1067.864
1301 .021
11.115
6.686
4.429
COHORTS
22.888
4
2380.000
10.260
2369.740
8.550
11 .970
2366.320
1068.257
0.
1068.257
1301 .483
10.260
6.293
3.967
COHORT4
20.808
5
2380.000
9.405
2370.595
8.550
11 .970
2367.175
1068.650
0.
1068.650
1301 .945
9.405
5.899
3.506
COHORTS
18.916
TOTAL
COSTS
71 .325
38.509
32.816
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
14.
-n
^1
Is)
900 MICROWATTS PER SO. CM
PRE-
GUIDELINE
MEDIUM COST
TIME PERIOD
NET OPERATING INCOME
BEFORE TAXES 3380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION 0.
(-> DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380
21
2359
0
0
2378
1073
7
1066
1292
21
8
12
7
.000
.000
.000
.
.
.000
.630
.600
.030
.970
.000
.520
.480
.292
AVERAGE
30.796
2380
17
2362
11
11
2362
1066
0
1066
1296
17
7
9
1
.000
.100
.900
.400
.400
.900
.684
.
.684
.216
.100
.866
.234
COHORT1
36.926
2380
15
2364
11
16
2358
1064
0
1064
1299
15
9
6
2
.000
.960
.040
.400
.720
.720
.761
.
.761
.279
.960
.789
.171
COHORT2
33.569
2380
14
2365
11
15
2360
1065
0
1065
1299
14
8
5
3
.000
.820
.180
.400
.960
.620
.635
.
.635
.545
.820
.915
.905
COHORTS
30.518
2380
13
2366
11
15
2361
1066
0
1066
1300
13
8
5
4
.000
.680
.320
.400
.960
.760
.160
.160
.160
.680
.390
.290
COHORT 4
27.743
2380
12
2367
11
15
2362
1066
0
1066
1300
12
7
4
5
.000
.540
.460
.400
.960
.900
.684
.684
.776
.540
.866
.674
COHORTS
25.221
TOTAL
COSTS
95.100
51.546
43.754
-------
TABIE F-3. (CONTINUED)
GUIDANCE LEVEL
14.
TJ
^J
VjJ
900 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
C+) AMORTIZATION 0.
<-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1S05.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
HIGH COST
TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
23.400
2356.600
0.
0.
2377.500
1073.400
8.360
1065.040
1291 .560
23.400
9.510
13.890
8.049
AVERAGE
34.010
1
2380.000
18.810
2361 .190
12.540
12.540
2361 .190
1065.897
0.
1065.897
1295.293
18.810
8.653
10.157
COHORT1
40.781
2
2380.000
17.556
2362.444
12.540
18.392
2356.592
1063.782
0.
1063.782
1298.662
17.556
10.768
6.788
COHORT2
37.074
3
2380.000
16.302
2363.698
12.540
17.556
2358.682
1064.744
0.
1064.744
1298.954
16.302
9.806
6.496
COHORTS
33.703
4
2380.000
15.048
2364.952
12.540
17.556
2359.936
1065.321
0.
1065.321
1299.631
15.048
9.229
5.819
COHORT4
30.639
5
2380.000
13.794
2366.206
12.540
17.556
2361 .190
1065.897
0.
1065.897
1300.309
13.794
8.653
5.141
COHORTS
27.854
TOTAL
COSTS
104.910
56.619
48.291
-------
TABLE F-5. (CONTINUED)
GUIDANCE LEVEL
15.
T1
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
1000 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
LOH COST
TIME PERIOD
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.
15.
2364.
0.
0.
2378.
1073.
5.
1068.
1296.
15.
6.
9.
5.
000
750
250
500
860
700
160
090
750
390
360
469
AVERAGE
23.097
2380
12
2367
8
8
2367
1068
0
1068
1298
12
5
6
1
.000
.825
.175
.550
.550
.175
.650
.
.650
.524
.825
.899
.926
COHORT1
27.695
2
2380
11
2368
8
12
2364
1067
0
1067
1300
11
7
4
.000
.970
.030
.550
.540
.040
.208
.
.208
.822
.970
.342
.628
COHORT2
25.177
2380
11
2368
8
11
2365
1067
0
1067
1301
11
6
4
3
.000
.115
.885
.550
.970
.465
.864
.
.864
.021
.115
.686
.429
COHORTS
22.888
4
2380
10
2369
8
11
2366
1068
0
1068
1301
10
6
3
.000
.260
.740
.550
.970
.320
.257
.257
.483
.260
.293
.967
COHORT4
20.808
2380
9
2370
8
11
2367
1068
0
1068
1301
9
5
3
5
.000
.405
.595
.550
.970
.175
.650
.650
.945
.405
.899
.506
COHORTS
18.916
TOTAL
COSTS
71.325
38.509
32.816
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
15.
•n
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
1000 MICROHATTS PER SO. CM
PRE-
GUIDELINE
3380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
MEDIUM COST
TIME PERIOD
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.
21 .
2359.
0.
0.
2378.
1073.
7.
1066.
1292.
21 .
8.
12.
7.
000
000
000
000
630
600
030
970
000
520
480
292
AVERAGE
30.796
2380
17
2362
11
11
2362
1066
0
1066
1296
17
7
9
1
.000
.100
.900
.400
.400
.900
.684
.684
.216
.100
.866
.234
COHORT1
36.926
2380
15
2364
11
16
2358
1064
0
1064
1299
15
9
6
2
.000
.960
.040
.400
.720
.720
.761
.
.761
.279
.960
.789
.171
COHORT2
33.569
2380
14
2365
11
15
2360
1065
0
1065
1299
14
8
5
3
.000
.820
.180
.400
.960
.620
.635
.
.635
.545
.820
.915
.905
COHORTS
30.518
2380
13
2366
11
15
2361
1066
0
1066
1300
13
8
5
4
.000
.680
.320
.400
.960
.760
.160
.
.160
.160
.680
.390
.290
COHORT4
27.743
2380
12
2367
11
15
2362
1066
0
1066
1300
12
7
4
5
.000
.540
.460
.400
.960
.900
.684
.684
.776
.540
.866
.674
COHORTS
25.221
TOTAL
COSTS
95.100
51 .346
43.754
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
15.
1000 MICROWATTS PER SO. CM
HIGH COST
TIME PERIOD
71
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
23.400
2356.600
0.
0.
2377.500
1073.400
8.360
1065.040
1291 .560
23.400
9.510
13.890
8.049
AVERAGE
34.010
1
2380.000
18.810
2361 .190
12.540
12.540
2361 .190
1065.897
0.
1065.897
1295.293
18.810
8.653
10.157
COHORT1
40.781
2
2380.000
17.556
2362.444
12.540
18.392
2356.592
1063.782
0.
1063.782
1298.662
17.556
10.768
6.788
COHORT2
37 .074
3
2380.000
16.302
2363.698
12.540
17.556
2358.682
1064.744
0.
1064.744
1298.954
16.302
9.806
6.496
COHORTS
33.703
4
2380.000
15.048
2364.952
12.540
17.556
2359.936
1065.321
0.
1065.321
1299.631
15.048
9.229
5.819
COHORT4
30.639
5
2380.000
13.794
2366.206
12.540
17.556
2361 .190
1065.897
0.
1065.897
1300.309
13.794
8.653
5.141
COHORTS
27.854
TOTAL
COSTS
104.910
56.619
48.291
-------
TABLE F-3. CCONTINUED)
GUIDANCE LEVEL
K.
TJ
VI
VI
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
{-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
2000 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
LOW COST
TIME PERIOD
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
1 .500
2378.500
0.
0.
2378.500
1073.860
0.
1073.860
1304.640
1 .500
0.690
0.810
0.135
AVERAGE
0.676
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT1
0.810
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT2
0.736
3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.669
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT4
0.609
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.553
TOTAL
COSTS
1 .500
0.690
0.810
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
16.
TJ
vj
00
NET OPERATING INCOME
BEFORE TAXES 2380.000
COMPLIANCE MEASURE
GROSS CASH FLOW COST 0.
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES 2380.000
TAX PURPOSE ADJUSTMENT TO
{+) AMORTIZATION 0.
(-) DEPRECIATION 0.
TAXABLE INCOME 2380.000
GROSS TAX 1074.550
INVESTMENT TAX CREDIT 0.
NET TAXES 1074.550
NET INCOME 1305.450
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST 0.
TAX SAVINGS 0.
NET COMPLIANCE MEASURE COST 0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
2.000
2378.000
0.
0.
2378.000
1073.630
0.
1073.630
1304.370
2.000
0.920
1 .080
0.180
AVERAGE
0.901
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT1
1 .080
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT2
0.982
3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.893
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT4
0.811
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.738
TOTAL
COSTS
2.000
0.920
1 .080
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
16.
2000 MICROWATTS PER SQ. CM
HIGH COST
TIME PERIOD
71
V|
SO
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074. 550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380
2
2377
0
0
2377
1073
0
1073
1304
2
1
1
0
.000
.500
.500
,
.500
.400
.
.400
.100
.500
.150
.350
.225
AVERAGE
1 .126
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0
1
.000
.000
.
.
.000
.550
.550
.450
.
.
.
COHORT1
1 .350
2
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0
.000
•
.000
.
.
.000
.550
.
.550
.450
.
.
COHORT2
1 .227
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0
3
.000
•
.000
.
.
.000
.550
.
.550
.450
.
.
.
COHORTS
1.116
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT4
1 .014
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.922
TOTAL
COSTS
2.500
1 .150
1 .350
-------
TABLE F-S. (CONTINUED)
GUIDANCE LEVEL
17.
00
O
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
5000 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
LOW COST
TIME PERIOD
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380
1
2378
0
0
2378
1073
0
1073
1304
1
0
0
0
.000
.500
.500
.500
.860
.860
.640
.500
.690
.810
.135
AVERAGE
0.676
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0
1
.000
•
.000
.
.
.000
.550
.550
.450
COHORT1
0.810
2
2380.
0.
2380.
0.
0.
2380.
1074.
0.
1074.
1305.
0.
0.
0.
000
000
000
550
550
450
COHORT2
0.736
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0
3
.000
•
.000
.
.
.000
.550
.
.550
.450
.
.
COHORTS
0.669
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT4
0.609
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0
5
.000
•
.000
.
.000
.550
.
.550
.450
.
.
.
COHORTS
0.553
TOTAL
COSTS
1 .500
0.690
0.810
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
17.
-n
00
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
( + ) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
5000 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
MEDIUM COST
TIME PERIOD
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
0.
0.
0,
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
2.000
2378.000
0.
0.
2378.000
1073.630
0.
1073.630
1304.370
2.000
0.920
1 .080
0.180
AVERAGE
0.901
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT1
1 .080
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT2
0.982
3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.893
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT4
0.811
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.738
TOTAL
COSTS
2.000
0.920
1 .080
-------
TABLE F-3. CCONTINOED)
GUIDANCE LEVEL
17.
5000 MICROWATTS PER SO. CM
HIGH COST
TIME PERIOD
T
00
NJ
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380
2
2377
0
0
2377
1073
0
1073
1304
2
1
1
0
.000
.500
.500
.500
.400
.400
.100
.500
.150
.350
.225
AVERAGE
1 .126
1
2380.
0.
2380.
0.
0.
2380.
1074.
0.
1074.
1305.
0.
0.
0.
000
000
000
550
550
450
COHORT1
1 .350
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT2
1 .227
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0
3
.000
•
.000
,
.
.000
.550
.
.550
.450
.
.
.
COHORTS
1.116
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0
4
.000
.000
.
.000
.550
.
.550
.450
.
.
.
COHORT4
1 .014
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.922
TOTAL
COSTS
2.500
1 .1 50
1 .350
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
18.
10000 MICROWATTS PER S9. CM
LOW COST
TIME PERIOD
TJ
oo
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
1 .500
2378.500
0.
0.
2378.500
1073.860
0.
1073.860
1304.640
1 .500
0.690
0.810
0.135
AVERAGE
0.676
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT1
0.810
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT2
0.736
3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT3
0.669
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT4
0.609
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.553
TOTAL
COSTS
1 .500
0.690
0.810
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
18.
T
00
•p-
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+) AMORTIZATION
(-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
0 MICROWATTS
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
PER SO. CM
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
2.000
2378.000
0.
0.
2378.000
1073.630
0.
1073.630
1304.370
2.000
0.920
1 .080
0.180
AVERAGE
0.901
MEDIUM COST
TIME
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT1
1 .080
PERIOD
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT2
0.982
3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.893
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT4
0.811
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.738
TOTAL
COSTS
2.000
0.920
1 .080
-------
TABLE F-3. (CONTINUED)
GUIDANCE LEVEL
18.
71
oo
NET OPERATING INCOME
BEFORE TAXES
COMPLIANCE MEASURE
GROSS CASH FLOW COST
OPERATING INCOME AFTER
COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
(+> AMORTIZATION
C-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
10000 MICROWATTS PER SQ. CM
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
HIGH COST
TIME PERIOD
NET COST OF COMPLIANCE
GROSS COMPLIANCE MEASURE COST
TAX SAVINGS
NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
NET COST OF COMPLIANCE
0.
0.
0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
2.500
2377.500
0.
0.
2377.500
1073.400
0.
1073.400
1304.100
2.500
1 .150
1 .350
0.225
AVERAGE
1 .126
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT1
1 .350
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT2
1 .227
3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
1.116
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORT4
1 .014
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.
COHORTS
0.922
TOTAL
COSTS
2.500
1 .150
1 .350
-------
TABLE F-4. THE NUMBER OF TV BROADCAST STATIONS
AFFECTED BY GUIDELINES LIMITING PUBLIC EXPOSURE
TO RADIOFREQUENCY RADIATION IS GIVEN FOR 18
SPECIFIED GUIDANCE LEVELS.
GUIDANCE LEVEL
1 1 MICROWATTS PER SQ. CM 819
2 10 MICROWATTS PER SQ. CM 246
3 20 MICROWATTS PER SQ. CM 183
4 50 MICROWATTS PER SQ. CM 102
5 75 MICROWATTS PER SQ. CM 73
6 100 MICROWATTS PER SQ. CM 60
7 200 MICROWATTS PER SQ. CM 30
8 300 MICROWATTS PER SQ. CM 19
9 400 MICROWATTS PER SQ. CM 13
10 500 MICROWATTS PER SQ. CM 10
11 600 MICROWATTS PER SQ. CM 5
12 700 MICROWATTS PER SQ. CM 4
13 800 MICROWATTS PER SQ. CM 3
14 900 MICROWATTS PER SQ. CM 3
15 1000 MICROWATTS PER SQ. CM 2
16 2000 MICROWATTS PER SQ. CM 0
17 5000 MICROWATTS PER SQ. CM 0
18 10000 MICROWATTS PER SQ. CM 0
F-S6
-------
APPENDIX G
TOTAL COST ESTIMATES: FM, AM, TV
G-l
-------
lOOO
00
i_
cd
100
10 r
(73
c
o
1 r
High
Medium
Low
XVA
I
6
10
15
18
Guidance Level
Figure G-l. The range of annual cash flow (current year dollar)
cost to society-at-large of guidelines limiting public exposure
to radiofrequency radiation from AM, FM, and TV broadcast sources
is shown for 6 of 18 guidance levels studied.
G-2
-------
1000
100
CO
O
CO
c
o
10
1 r
High
Medium
Low
x\\\
YAY
6
10
15
IB
Guidance Level
Figure G-2. The range of total present value (constant dollar)
costs to society-at-large of guidelines limiting public exposure
to radiofrequency radiation from AM, FM, and TV broadcast sources
is shown for 6 of 18 guidance levels studied.
G-3
-------
lOOOr
100
cd
o
OT
O
10
High
Medium
Low
VAX
\\\\
10
15
18
Guidance Level
Figure G-3. The range of average annual net after-tax cash flow
(current year dollar) cost to the broadcast industry of guidelines
limiting public exposure to radiofrequency radiation from AM, FM,
and TV broadcast sources is shown for 6 of 18
guidance levels studied.
-------
1000
oo
i_
cd
o
Q
05
C
O
100
10
1 r
High
Medium
Low
AW
A\V
f/s,
\V\\
6
10
15
IB
Guidance Level
Figure G-4. The range of the total present (constant dollar)
value of the net after-tax cost to the broadcast industry
of guidelines limiting public exposure to radiofrequency radiation
from AM, FM, and TV broadcast sources is shown for 6 of 18
guidance levels studied.
G-5
-------
o
ON
TABLE 0-1. AN ESTIMATE OF THE POTENTIAL COST TO THE SOCIETY-AT-LARGE OF GUIDELINES LIMITING PUBLIC EXPOSURE
TO RADIOFREQUENCY RADIATION FROM AM, FM. VHF-TV, AND UHF-TV BROADCAST SOURCES IS GIVEN FOR 3 COST LEVELS.
THE ANNUAL CASH FLOW (CURRENT YEAR DOLLAR) COST AND THE PRESENT (CONSTANT DOLLAR) VALUE ARE SHOWN
FOR COMPLIANCE WITH 18 SPECIFIED GUIDANCE LEVELS. IT IS ASSUMED THAT FM STATIONS SELECT ONE OF FIVE COMPLIANCE
MEASURES (2 THROUGH 6) AND THAT COMPLIANCE COSTS (ANNUAL CASH FLOW) ARE SPREAD EVENLY AMONG FIVE ANNUAL COHORTS
OF STATIONS. NUMBERS ARE IN MILLIONS OF DOLLARS. MICROWATTS PER SQ. CM IS ABBREVIATED UW/CM~2» VOLTS PER METER. V/M.
GUIDANCE LEVEL
1 .
ANNUAL CASH FLOW COST
PRESENT VALUE
2.
ANNUAL CASH FLOW COST
PRESENT VALUE
3.
ANNUAL CASH FLOW COST
PRESENT VALUE
4.
ANNUAL CASH FLOW COST
PRESENT VALUE
5.
ANNUAL CASH FLOW COST
PRESENT VALUE
FM
LOW
30.0
125.1
13.0
54.3
10.4
43.2
6.9
28.8
5.9
24.5
MED
1 .
51
214
10.
28
116
20.
21
91
50.
14
59
75.
12
49
HIGH
LOW
UN/CM- 2
.5
.7
73
305
.3
.5
5.3
22.2
UW/CM-2
.0
.6
39
164
.4
.3
3.0
12.5
UN/CM" 2
.9
.3
30
127
.5
.1
2.7
11 .1
UN/CM" 2
.3
.5
19
81
.6
.6
2.3
9.8
UH/CM-2
.0
.9
16
68
.4
.2
2.3
9.4
AM
MED
10.
9
40
32.
5
21
45.
4
18
71 .
3
15
87.
3
15
V/M
.7
.5
V/M
.1
.1
V/M
.4
.4
V/M
.8
.7
V/M
.6
.0
HIGH
15.7
65.4
7.8
32.3
6.7
27.8
5.6
23.3
5.3
22.0
LOW
45.6
190.2
10.8
45.1
7.0
29.3
3.1
13.0
2.1
8.7
TV
MED
1 .
76
317
10.
16
70
20.
10
42
50.
4
18
75.
3
12
HIGH
LOW
TOTAL
MED
HIGH
UW/CM-2
.0
.0
118.9
495.7
80.9
337.5
137
572
.2
.2
207.8
866.6
UW/CM-2
.9
.5
20.5
85.5
26.8
111 .8
49
208
.9
.2
67.7
282.2
UW/CM-2
.3
.8
12.0
50.1
20.0
83.6
36
152
.5
.4
49.1
204.9
UW/CM-2
.5
.9
5.2
21 .9
12.4
51 .6
22
94
.6
.1
30.4
126.7
UW/CM-2
.0
.3
3.4
14.0
10.2
42.6
18
77
.5
.2
25.0
104.1
-------
TABLE G-1. (CONTINUED)
O
GUIDANCE LEVEL
6.
ANNUAL CASH FLOW COST
PRESENT VALUE
7.
ANNUAL CASH FLOW COST
PRESENT VALUE
8.
ANNUAL CASH FLON COST
PRESENT VALUE
9.
ANNUAL CASH FLOW COST
PRESENT VALUE
10.
ANNUAL CASH FLOH COST
PRESENT VALUE
LOW
FM
MED
HIGH
LOW
100. UN/CM' 2
5.3
22.2
10.7
44.7
14.5
60.4
2.2
9.1
200. UN/CM -2
3.9
16.2
7.5
31.2
10.0
41 .6
2.1
8.6
500. UN/CM-2
3.2
13.3
5.9
24.7
7.8
32.7
2.0
8.1
400. UN/CM-2
2.7
11 .1
4.8
19.9
6.3
26.2
1 .9
8.1
500. UH/CM-2
2.4
10.2
4.3
17.8
5.6
23.3
1 .7
7.0
AM
MED
100. V/M
3.4
14.3
1 41 . V/M
3.2
13.4
173. V/M
3.0
12.4
200. V/M
3.0
12.3
224. V/M
2.4
10.1
HIGH
LOH
TV
MED
HIGH
LOH
TOTAL
MED
HIGH
100. UH/CM-2
5.0
20.9
1 .7
7.1
2.3
9.8
2.6
11 .0
9.2
38.4
16.5
68.8
22.1
92.3
200. UH/CM-2
4.6
19.3
0.8
3.5
1 .1
4.7
1 .3
5.4
6.8
28.3
11 .8
49.3
15.9
66.3
300. UH/CM-2
4.2
17.7
0.6
2.6
0.8
3.4
1 .0
4.0
5.8
24.0
9.7
40.6
13.0
54.4
400. UH/CM-2
4.2
17.5
0.5
2,2
0.7
2.9
0.8
3.5
5.1
21 .4
8.4
35.1
11 .3
47.1
500. UH/CM-2
3.3
13.7
0.5
2.0
0.6
2.6
0.8
3.2
4.6
19.1
7.3
30.5
9.6
40.1
-------
TABLE G-1. (CONTINUED)
O
I
oo
GUIDANCE LEVEL
11.
ANNUAL CASH FLOH COST
PRESENT VALUE
12.
ANNUAL CASH FLOW COST
PRESENT VALUE
13.
ANNUAL CASH FLOH COST
PRESENT VALUE
14.
ANNUAL CASH FLOH COST
PRESENT VALUE
15.
ANNUAL CASH FLOH COST
PRESENT VALUE
LOH
FM
MED
AM
HIGH
LOW
600. UH/CM-2
2.2
9.4
3.8
16.0
5.0
20.8
1 .7
6.9
700. UW/CM~2
2.1
8.6
3.4
14.3
4.5
18.6
1 .6
6.8
800. UH/CM-2
2.0
8.3
3.3
13.7
4.2
17.7
1 .6
6.8
900. UH/CM-2
1 .9
8.0
3.1
12.9
4.0
16.7
1 .6
6.8
1000. UW/CM-2
1.9
7.8
3.0
12.4
3.8
16.0
1 .6
6.8
MED
245.
2
10
265.
2
9
282.
2
9
300.
2
9
316.
2
9
V/M
.4
.0
V/M
.4
.8
V/M
.3
.8
V/M
.3
.8
V/M
.3
.8
HIGH
3.2
13.5
3.2
13.3
3.2
13.2
3.2
13.2
3.1
13.1
LOW
0.4
1 .6
0.4
1 .5
0.4
1 .5
0.4
1 .5
0.3
1 .4
TV
MED
600.
0
2
700.
0
2
800.
0
2
900.
0
2
1000.
0
1
HIGH
LOW
TOTAL
MED
HIGH
UW/CM-2
.5
.1
0.6
2.6
4.3
17.9
6.7
28.1
8.9
36.9
UW/CM-2
.5
.1
0.6
2.5
4.1
17.0
6.3
26.2
8.3
34.4
UW/CM-2
.5
.0
0.6
2.5
4.0
16.6
6.1
25.5
8.0
33.4
UW/CM-2
.5
.0
0.6
2.5
3.9
16.3
5.9
24.7
7.8
32.4
UW/CM-2
.5
.9
0.6
2.4
3.8
16.0
5.8
24.1
7.6
31 .5
-------
TABLE G-1. (CONTINUED)
O
GUIDANCE LEVEL
16.
ANNUAL CASH FLON COST
PRESENT VALUE
17.
ANNUAL CASH FLOM COST
PRESENT VALUE
18.
ANNUAL CASH FLOM COST
PRESENT VALUE
LOW
FM
MED
HIGH
LOW
2000. UH/CM-2
1 .6
6.S
2.3
9.6
2.9
12.2
1 .6
6.7
5000. UN/CM- 2
1 .4
5.7
1 .9
7.8
2.4
9.8
1 .4
6.0
10000. UH/CM-2
1 .3
5.5
1 .8
7.4
2.2
9.2
1 .4
5.9
AM
MED
447. V/H
2.3
9.6
708. V/M
2.0
8.2
1000. V/M
1 .9
7.9
HIGH
LOH
TV
MED
HIGH
LOH
TOTAL
MED
HIGH
2000. UH/CM-2
3.1
12.8
0.3
1 .4
0.4
1 .8
0.5
2.3
3.5
14.6
5.0
21 .0
6.6
27.3
5000. UH/CM-2
2.5
10.4
0.3
1 .4
0.4
1 .8
0.5
2.3
3.1
13.1
4.3
17.8
5.4
22.5
10000. UH/CM-2
2.4
10.0
0.3
1 .4
0.4
1 .8
0.5
2.3
3.1
12.7
4.1
17.1
5.2
21 .5
-------
I
o
TABLE G-2. AN ESTIMATE OF THE POTENTIAL COST TO THE BROADCAST INDUSTRY OF GUIDELINES LIMITING PUBLIC EXPOSURE
TO RADIOFREQUENCY RADIATION FROM AM. FM, VHF-TV, AND UHF-TV BROADCAST SOURCES IS GIVEN FOR 3 COST LEVELS.
THE AVERAGE ANNUAL CASH FLOH (CURRENT YEAR DOLLAR) COSTS AND THE PRESENT (CONSTANT DOLLAR) VALUE ARE
SHOWN FOR COMPLIANCE WITH 18 SPECIFIED GUIDANCE LEVELS. IT IS ASSUMED THAT FM STATIONS SELECT ONE OF FIVE
COMPLIANCE MEASURES (2 THROUGH 6) AND THAT COMPLIANCE COSTS (ANNUAL NET CASH FLOW) ARE SPREAD EVENLY AMONG FIVE
ANNUAL COHORTS OF STATIONS. NUMBERS ARE IN MILLIONS OF DOLLARS.
MICROWATTS PER SO. CM IS ABBREVIATED UW/CM-2i VOLTS PER METER, V/M.
GUIDANCE LEVEL
1 .
AVG ANNUAL CASH FLOH
PRESENT VALUE
2.
AVG ANNUAL CASH FLOW
PRESENT VALUE
3.
AVG ANNUAL CASH FLOH
PRESENT VALUE
4.
AVG ANNUAL CASH FLOH
PRESENT VALUE
5.
AVG ANNUAL CASH FLOH
PRESENT VALUE
LOW
FM
MED
HIGH
LON
1 . UW/CM-2
8.5
59.9
14.8
103.7
21 .3
149.1
1 .5
10.9
10. UH/CM-2
3.7
26.1
7.9
56.0
11 .2
79.2
0.8
6.3
20. UH/CM-2
2.9
20.8
6.2
43.9
8.7
61 .2
0.7
5.6
50. UH/CM-2
1 .9
14.0
4.0
28.7
5.5
39.4
0.6
5.0
75. UH/CM-2
1 .6
12.0
3.4
24.1
4.6
33.0
0.6
4.8
AM
MED
10. V/M
2.7
19.6
32. V/M
1 .4
10.5
45. V/M
1 .2
9.2
71 . V/M
1 .0
7.9
87. V/M
1 .0
7.6
HIGH
LOH
TV
MED
HIGH
LOH
TOTAL
MED
HIGH
1 . UH/CM-2
4.4
31.5
12.8
89.8
21 .3
149.6
33.4
233.9
22.8
160.5
38.8
273.0
59.1
414.6
10. UH/CM-2
2.2
15.9
3.0
21 .3
4.7
33.4
5.8
40.5
7.5
53.7
14.1
99.8
19.1
135.6
20. UH/CM-2
1 .8
13.8
2.0
13.9
2.9
20.3
3.4
23.8
5.6
40.4
10.3
73.3
13.9
98.8
50. UH/CM-2
1 .5
11 .6
0.9
6.2
1 .3
9.1
1 .5
10.5
3.4
25.2
6.3
45.7
8.5
61 .5
75. UH/CM-2
1 .5
11.0
0.6
4.2
0.8
5.9
0.9
6.8
2.8
21 .0
5.2
37.7
7.0
50.8
-------
TABLE 0-2. (CONTINUED)
O
I
GUIDANCE LEVEL
6.
AVG ANNUAL CASH FLOH
PRESENT VALUE
7.
AVG ANNUAL CASH FLOH
PRESENT VALUE
8.
AVG ANNUAL CASH FLOH
PRESENT VALUE
9.
AVG ANNUAL CASH FLOH
PRESENT VALUE
10.
AVG ANNUAL CASH FLOH
PRESENT VALUE
LOH
FM
MED
HIGH
LOH
100. UH/CM'2
1 .5
10.9
3.0
21 .7
4.1
29.2
0.6
4.7
200. UH/CM-2
1 .1
8.0
2.1
15.2
2.8
20.3
0.6
4.5
300. UH/CM-2
0.9
6.6
1 .6
12.2
2.2
16.0
0.5
4.2
400. UH/CM-2
0.7
5.4
1 .3
9.9
1 .7
13.0
0.5
4.2
500. UH/CM'2
0.7
5.2
1.2
8.9
1 .5
11 .6
0.5
3.7
AM
MED
100. V/M
0.9
7.3
141 . V/M
0.9
6.8
173. V/M
0.8
6.4
200. V/M
0.8
6.3
224. V/M
0.7
5.3
TV
HIGH
1 .4
10.5
1 .3
9.8
1.2
9.0
1 .2
8.9
0.9
7.1
LOH
0.5
3.4
0.2
1 .7
0.2
1 .3
0.1
1 .1
0.1
1 .0
MED HIGH
100.
0.
4.
200.
0.
2.
300.
0.
1 .
400.
0.
1 .
500.
0.
1 .
UH/CM-2
7 0.7
7 5.4
UH/CM-2
3 0.4
3 2.7
UH/CM-2
2 0.3
7 2.1
UH/CM-2
2 0.2
5 1 .8
UH/CM-2
2 0.2
4 1 .7
LOH
2.6
19.0
1 .9
14.2
1 .6
12.2
1 .4
11 .0
1 .3
9.9
TOTAL
MED
4.6
33.7
3.3
24.4
2.7
20.3
2.3
17.7
2.0
15.5
HIGH
6.2
45.1
4.4
32.8
3.6
27.1
3.1
23.7
2.6
20.4
-------
TABLE G-2. (CONTINUED)
9
ro
GUIDANCE LEVEL
11 .
AVG ANNUAL CASH FLOW
PRESENT VALUE
12.
AVG ANNUAL CASH FLOM
PRESENT VALUE
13.
AVG ANNUAL CASH FLOW
PRESENT VALUE
14.
AVG ANNUAL CASH FLON
PRESENT VALUE
15.
AVG ANNUAL CASH FLOH
PRESENT VALUE
FM
LOH
0.6
4.8
0.6
4.4
0.5
4.3
0.5
4.1
0.5
4.0
MED
600.
1
8
700.
0
7
800.
0
6
900.
0
6
1000.
0
6
HIGH
LOH
UN/CM- 2
.1
.0
1
10
.4
.4
0.5
3.7
UM/CM-2
.9
.3
1
9
.2
.4
0.4
3.6
UN/CM- 2
.9
.9
1
9
.2
.0
0.4
3.6
UW/CM-2
.9
.6
1
I
.1
.5
0.4
3.6
UW/CM-2
.8
.4
1
8
.1
.2
0.4
3.6
AN
MED
245.
0
5
265.
0
5
282.
0
5
300.
0
5
316.
0
5
V/M
.7
.2
V/M
.6
.2
V/M
.6
.1
V/M
.6
.1
V/M
.6
.1
HIGH
0.9
7.0
0.9
6.9
0.9
6.9
0.9
6.9
0.9
6.8
LOH
0.1
0.8
0.1
0.8
0.1
0.8
0.1
0.8
0.1
0.8
TV
MED
600.
0
1
700.
0
1
800.
0
1
900.
0
1
1000.
0
1
HIGH
LOW
TOTAL
MED
HIGH
UW/CM-2
.1
.1
0.2
1 .4
1 .2
9.3
1 .8
14.4
2.4
18.9
UH/CM-2
.1
.1
0.2
1 .3
1 .1
8.9
1 .7
13.5
2.3
17.7
UW/CM-2
.1
.1
0.2
1 .3
1 .1
8.7
1 .7
13.2
2.2
17.2
UW/CM-2
.1
.1
0.2
1 .3
1 .1
8.6
1 .6
12.8
2.1
16.7
UW/CM-2
.1
.0
0.2
1 .3
1 .0
8.4
1 .6
12.5
2.1
16.3
-------
TABLE 6-2. (CONTINUED)
O
GUIDANCE LEVEL
16.
AV6 ANNUAL CASH FLOH
PRESENT VALUE
17.
AVG ANNUAL CASH FLOH
PRESENT VALUE
18.
AVG ANNUAL CASH FLOH
PRESENT VALUE
LOW
FM
MED
HIGH
LOW
2000. UN/CM- 3
0.4
3.4
0.6
5.0
0.8
6.4
0.4
3.6
5000. UH/CM-2
0.4
3.1
0.5
4.2
0.6
5.3
0.4
3.2
10000. UH/CM-2
0.4
3.0
0.5
4.0
0.6
5.0
0.4
3.2
AM
MED
447. V/M
0.6
5.1
708. V/M
0.5
4.4
1000. V/M
0.5
4.3
HIGH
LOH
TV
MED
HIGH
LOH
TOTAL
MED
HIGH
2000. UH/CM-2
0.8
6.7
0.1
0.7
0.1
1 .0
0.1
1 .2
0.9
7.7
1 .4
11 .1
1 .8
14.3
5000. UH/CM-2
0.7
5.6
0.1
0.7
0.1
1 .0
0.1
1 .2
0.8
7.0
1 .2
9.5
1 .5
12.1
10000. UH/CM-2
0.6
5.4
0.1
0.7
0.1
1 .0
0.1
1 .2
0.8
6.9
1 .1
9.2
1 .4
11 .6
-------
o
I
TABLE G-3. AN ESTIMATE OF THE POTENTIAL COST TO THE AVERAGE BROADCAST STATION OF GUIDELINES LIMITING PUBLIC EXPOSURE
TO RADIOFREQUENCY RADIATION FROM AM, FM, VHF-TV, AND UHF-TV BROADCAST SOURCES IS GIVEN FOR 3 COST LEVELS.
THE AVERAGE ANNUAL CASH FLOH (CURRENT YEAR DOLLAR) COST, THE AVERAGE PRESENT (CONSTANT DOLLAR) VALUE OF THE NET AFTER
TAX COST AND THE MAXIMUM AND AVERAGE PERCENT REDUCTION IN NET PROFIT ARE SHOWN FOR COMPLIANCE HITH 18 SPECIFIED
GUIDANCE LEVELS. IT IS ASSUMED THAT FM STATIONS SELECT ONE OF FIVE COMPLIANCE MEASURES 12 THROUGH 6) AND THAT COMPLIANCE
COSTS (ANNUAL NET CASH FLOH) ARE SPREAD EVENLY AMONG FIVE ANNUAL COHORTS OF STATIONS. NUMBERS ARE IN MILLIONS OF DOLLARS.
MICROWATTS PER S«. CM IS ABBREVIATED UW/CM~2» VOLTS PER METER, V/M.
GUIDANCE LEVEL
1 .
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP IX)
2.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP IX)
3.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP ( '/,)
AVG PROFIT DROP I'/.l
4.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVO PROFIT DROP (X)
FM
LOW
3.8
16.2
7.0
4.0
1 .9
8.1
3.8
2.0
1 .9
8.0
3.8
2.0
1 .8
7.7
3.6
1.9
MED
1 .
6
28
11
7
10.
4
17
7
4
20.
4
17
7
4
50.
3
16
7
4
HIGH
LOW
UN/CM" 2
.7
.2
.7
.0
9.7
40.6
16.4
10.1
0.9
4.0
2.7
1 .2
UH/CM-2
.2
.7
.7
.4
6.0
25.1
10.7
6.2
0.5
2.0
1 .7
0.6
UW/CM-2
.1
.3
.6
.3
5.7
24.3
10.5
6.0
0.4
1 .8
1 .6
0.5
UM/CM-2
.9
.5
.3
.1
5.4
22.9
10.0
5.7
0.3
1 .5
1 .5
0.4
AM
MED
10.
1
5
3
1
32.
0
2
2
0
45.
0
2
2
0
71 .
0
2
2
0
V/M
.4
.9
.9
.8
V/M
.7
.9
.4
.9
V/M
.6
.5
.2
.7
V/M
.5
.1
.0
.6
HIGH
1 .8
7.9
5.1
2.4
0.9
3.9
3.1
1 .1
0.7
3.3
2.9
1 .0
0.6
2.8
2.6
0.8
LOH
26.0
109.4
3.2
2.0
20.1
84.5
2.5
1 .5
17.3
72.6
2.2
1 .3
12.9
54.5
1 16
1 .0
TV
MED
1 .
43.
182.
5.
3.
10.
31 .
132.
3.
2.
20.
25.
106.
3.
1 .
50.
19.
80.
2.
1 .
HIGH
UH/CM-2
4
4
4
3
67.8
285.3
8.4
5.2
UH/CM-2
5
7
9
4
38.2
160.8
4.8
2.9
UH/CM-2
3
5
2
9
29.5
124.4
3.7
2.3
UH/CM-2
0
1
4
5
21 .8
91 .8
2.8
1 .7
-------
TABLE G-S. (CONTINUED)
O
V/i
GUIDANCE LEVEL
5.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (%)
AVG PROFIT DROP C/.1
6.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP <5C)
AVG PROFIT DROP <%>
7.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X.)
AVG PROFIT DROP IXi
8.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP IX)
AVG PROFIT DROP (X)
FM
LOW
1 .8
7.6
3.6
1 .9
1 .8
7.5
3.6
1 .8
1 .7
7.4
3.5
1 .8
1 .7
7.2
3.5
1 .8
MED
75.
3
16
7
4
100.
3
16
7
4
200.
3
15
7
3
300.
3
15
7
3
HIGH
LOH
UHXCM'2
.9
.5
.3
.1
5.4
22.8
9.9
5.6
0.3
1 .4
1 .4
0.4
UH/CM-2
.8
.1
.2
.0
5.2
22.0
9.7
5.4
0.3
1 .4
1 .4
0.4
UH/CM-2
.7
.8
.1
.9
5.0
21 .4
9.5
5.3
0.3
1 .4
1 .4
0.4
UH/CM-2
.7
.5
.0
.8
4.9
20.9
9.3
5.2
0.3
1 .3
1 .4
0.4
AN
MED
87.
0
2
2
0
100.
0
2
2
0
141 .
0
2
2
0
173.
0
1
1
0
V/M
.5
.0
.0
.6
V/M
.4
.0
.0
.6
V/M
.4
.0
.0
.6
V/M
.4
.9
.9
.5
HIGH
0.6
2.6
2.5
0.8
0.6
2.6
2.5
0.8
0.6
2.6
2.5
0.7
0.5
2.4
2.4
0.7
LOW
11 .4
48.1
1 .4
0.9
10.8
45.6
1 .4
0.8
8.0
33.8
1 .0
0.6
7.3
30.9
0.9
0.6
TV
MED
75.
16
68
2
1
100.
15
63
1
1
200.
10
45
1
0
300.
9
41
1
0
HIGH
UH/CM-2
.3
.8
.1
.3
18.3
77.1
2.3
1 .4
UH/CM-2
.1
.7
.9
.2
16.7
70.3
2.1
1 .3
UH/CM-2
.9
.9
.4
.8
12.0
50.6
1 .5
0.9
UH/CM-2
.8
.2
.3
.7
10.8
45.5
1 .4
0.8
-------
TABLE G-S. (CONTINUED)
FM
9
GUIDANCE LEVEL
9.
AVG ANNUAL CASH FLOW
AVERAGE PRESENT VALUE
MAX PROFIT DROP (5£)
AVG PROFIT DROP (X)
10.
AVG ANNUAL CASH FLOW
AVERAGE PRESENT VALUE
MAX PROFIT DROP (JO
AVG PROFIT DROP (X)
11 .
AVG ANNUAL CASH FLOW
AVERAGE PRESENT VALUE
MAX PROFIT DROP (%>
AVG PROFIT DROP l'/.1
12.
AVG ANNUAL CASH FLOW
AVERAGE PRESENT VALUE
MAX PROFIT DROP (2)
AVG PROFIT DROP (%)
LOW
HIGH
LOW
AM
"MED"
TV
HIGH LOW
HIGH
400. UW/CM-2
1.7 3.6 4.8
7.1 15.2 20.5
3.4 6.8 9.1
1.7 3.8 5.1
500. UW/CM-2
1.7 3.6 4.8
7.1 15.2 20.4
3.4 6.8 9.1
1.7 3.7 5.0
600. UW/CM-2
1.6 3.5 4.7
6.9 14.9 20.0
3.3 6.7 8.9
1.7 3.7 4.9
700. UW/CM-2
1.6 3.4 4.5
6.7 14.3 19.3
3.3 6.5 8.7
1.6 3.5 4.8
200. V/M
0.3 0.4 0.5
1.3 1.9 2.4
1.4 1.9 2.4
0.4 0.5 0.7
224. V/M
0.3 0.4 0.5
1.3 1.9 2.4
1.4 1.9 2.4
0.4 0.5 0.7
245. V/M
0.3 0.4 0.5
1.3 1.9 2.4
1.4 1.9 2.4
0.4 0.5 0.7
265. V/M
0.3 0.4 0.5
1.3 1.9 2.4
1.4 1.9 2.4
0.4 0.5 0.7
400. UW/CM-2
7.3 9.7 10.7
30.7 41.0 45.2
0.9 1.3 1.4
0.6 0.7 0.8
500. UW/CM-2
7.2 9.7 10.6
30.5 40.7 44.9
0.9 1.2 1.4
0.6 0.7 0.8
600. UW/CM-2
5.5 7.3 8.0
23.1 30.8 34.0
0.7 1.0 1.1
0.4 0.6 0.6
700. UN/CM-2
5.5 7.3 8.0
23.1 30.8 34.0
0.7 1.0 1.1
0.4 0.6 0.6
-------
TABLE G-3. (CONTINUED)
FM
O
GUIDANCE LEVEL
13.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP (X)
14.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP (JO
15.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP (%)
16.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP I'/.)
AVG PROFIT DROP (JO
LOH
HIGH LOH
AM
MED
HIGH
LOH
TV
MED
HIGH
800. UW/CM-2
1.5 3.3 4.5
6.6 14.1 18.9
3.2 6,4 8.5
1.6 3.5 4.7
900. UH/CM-2
1.5 3.3 4.4
6.5 14.0 18.8
3.2 6.3 8.5
1.6 3.4 4,6
1000. UH/CM-2
1.5 3.2 4.3
6.4 13.6 18.3
3.1 6.2 8.3
1.6 3.4 4.5
2000. UH/CM-2
1.4 2.9 3.9
5.8 12.3 16.5
2.9 5.7 7.6
1.4 3.0 4.1
282. V/M
0.3 0.4 0.5
1.3 1.9 2.4
1.4 1.9 2.4
0.4 0.5 0.7
300. V/M
0.3 0.4 0.5
1.3 1.9 2.4
1.4 1.9 2.4
0.4 0.5 0.7
316. V/M
0.3 0.4 0.5
1.3 1.9 2.4
1.4 1.9 2.4
0.4 0.5 0.7
447. V/M
0.3 0.4 0.5
1.3 1.8 2.4
1.4 1.9 2.4
0.4 0.5 0.7
800. UH/CM-2
5.5 7.3 8.0
23.1 30.8 34.0
0.7 1.0 1.1
0.4 0.6 0.6
900. UH/CM-2
5.5 7.3 8.0
23.1 30.8 34.0
0.7 1.0 1.1
0.4 0.6 0.6
1000. UH/CM-2
5.5 7.3 8.0
23.1 30.8 34.0
0.7 1.0 1.1
0.4 0.6 0.6
2000. UH/CM-2
0.1 0.2 0.2
0.7 0.9 1.1
0.1 0.1 0.1
0.0 0.0 0.0
-------
TABLE G-J. (CONTINUED)
00
GUIDANCE LEVEL
17.
AVG ANNUAL CASH FLOW
AVERAGE PRESENT VALUE
MAX PROFIT DROP (.7.1
AVG PROFIT DROP (%)
18.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP <*>
LOH
FM
MED
HIGH
LOH
AM
MED
HIGH
LOW
TV
MED
HIGH
5000. UM/CM'2
1.2 2.4 3.3
5.0 10.4 14.0
2.6 4.9 6.6
1.2 2.6 3.4
10000. UH/CM-2
1.1 2.3 3.2
4.8 10.0 13.5
2.5 4.8 6.3
1.2 2.4 3.3
708. V/M
0.3 0.4 0.5
1.3 1.8 2.3
1.4 1.9 2.4
0.4 0.5 0.7
1000. V/M
0.3 0.4 0.5
1.3 1.8 2.3
1.4 1.9 2.4
0.4 0.5 0.7
5000. UH/CM-2
0.1 0.2 0.2
0.7 0.9 1.1
0.1 0.1 0.1
0.0 0.0 0.0
10000. UH/CM-2
0.1 0.2 0.2
0.7 0.9 1.1
0.1 0.1 0.1
0.0 0.0 0.0
-------