10,323
edits
Changes
Jump to navigation
Jump to search
Line 141:
Line 141: + + + + + +
→Calculations in the cash flow model
|-
|-
| 1994 || 193.601 || 96.801 || 500 || 169.401 || 84.701 || 18.00 || 1.50 || 3049.221 || 127.051 || 3176.271
| 1994 || 193.601 || 96.801 || 500 || 169.401 || 84.701 || 18.00 || 1.50 || 3049.221 || 127.051 || 3176.271
|-
| 1995 || 106.251 || 53.125 || 500 || 92.969 || 46.485 || 18.00 || 1.50 || 1673.448 || 69.727 || 1743.175
|-
| 1996 || 58.312 || 29.156 || 500 || 51.023 || 25.511 || 18.00 || 1.50 || 918.408 || 38.267 || 956.675
|-
| 1997 || 32.002 || 16.001 || 500 || 28.002 || 14.001 || 18.00 || 1.50 || 504.033 || 21.001 || 525.034
|}
|}