10,323
edits
Changes
Jump to navigation
Jump to search
Line 177:
Line 177: − + − + − +
→Calculations in the cash flow model
| 1996 || 96.000 || 76.534 || 784.141 || 0.000 || 784.141 || 168.643 || 615.497 || 3069.404 || 486.437 || 2309.774 || 0.000
| 1996 || 96.000 || 76.534 || 784.141 || 0.000 || 784.141 || 168.643 || 615.497 || 3069.404 || 486.437 || 2309.774 || 0.000
|-
|-
| 1997 ||
| 1997 || 96.000 || 42.003 || 387.031 || 0.000 || 387.031 || 59.271 || 327.760 || 3397.165 || 249.071 || 2558.845 || 0.000
|-
|-
| 1998 ||
| 1998 || 74.158 || 21.381 || 171.723 || 0.000 || 171.723 || 12.891 || 158.833 || 3555.997 || 116.057 || 2674.902 || 0.000
|-
|-
| 1999 ||
| 1999 || 50.158 || 9.943 || 64.183 || 0.000 || 64.183 || 1.826 || 62.357 || 3618.355 || 43.811 || 2718.714 || 0.000
|-
|-
| 2000 ||
| 2000 ||