Calculated as:
(((v1850.00) + (v5140.00))*(v5130.00)) + (v3510.00) - (v5150.00)
where:
(v1850.00) Income Available for Common Shareholders
(v5140.00) Normalized Earnings Adjustment
(v5130.00) Price/Earnings Ratio
(v3510.00) Total Debt and Preferred Stock
(v5150.00) Debt Discount/(Premium)
This variable is a future value discounted back to present value terms using the Discount Factor (v5000.01) to calculate Present Value of Residual Value (v5220).