10,323
edits
Changes
Jump to navigation
Jump to search
Line 151:
Line 151: + + + +
→Calculations in the cash flow model
|-
|-
| 1999 || 7.575 || 3.788 || 500 || 6.628 || 3.314 || 18.00 || 1.50 || 119.313 || 4.971 || 124.284
| 1999 || 7.575 || 3.788 || 500 || 6.628 || 3.314 || 18.00 || 1.50 || 119.313 || 4.971 || 124.284
|-
| 2000 || 2.793 || 1.396 || 500 || 2.444 || 1.222 || 18.00 || 1.50 || 43.983 || 1.833 || 45.816
|-
| 2001 || 0.168 || 0.084 || 500 || 0.147 || 0.073 || 18.00 || 1.50 || 2.642 || 0.110 || 2.752
|}
|}