2009

360
250

Sales grow
investment
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

-250
40
40
40
40
40
40
40
40
40
40
40
40
34
34
34
34
34
34
34
34

-250
34.78261
30.24575
26.30065
22.87013
19.88707
17.2931
15.03748
13.07607
11.3705
9.887388
8.597729
7.476286
5.525951
4.805174
4.178412
3.633402
3.15948
2.747374
2.389021
2.077409
npv
-4.65902
irr
14.65%
cumulative cash flow

2010
1100

40
80
120
160
200
240
280
320
360
400
440
480
514
548
582
616
650
684
718
752

revenue
LNG
yr
CP/sales
ROR

uneven cash flow

6.25

Avrahe income

37.6

Roi

0.1504

SEB
120
80
20
20% pe annum
17%
15%

15.04%

12
8

40
34

74