10,323
edits
Changes
Jump to navigation
Jump to search
Line 147:
Line 147: + + + +
→Calculations in the cash flow model
|-
|-
| 1997 || 32.002 || 16.001 || 500 || 28.002 || 14.001 || 18.00 || 1.50 || 504.033 || 21.001 || 525.034
| 1997 || 32.002 || 16.001 || 500 || 28.002 || 14.001 || 18.00 || 1.50 || 504.033 || 21.001 || 525.034
|-
| 1998 || 16.290 || 8.145 || 500 || 14.254 || 7.127 || 18.00 || 1.50 || 256.572 || 10.690 || 267.262
|-
| 1999 || 7.575 || 3.788 || 500 || 6.628 || 3.314 || 18.00 || 1.50 || 119.313 || 4.971 || 124.284
|}
|}