The values
- First year usd m: 75
- Lifetime to 16 January 2024 usd m: 300
- After year one usd m: 225
- After year one years: 3.38
- After year one per year usd m: 66.5
- After year one rate against first year: 0.89x
Some detail is too fine to show here; it is kept in the trainer’s notes.
Where it comes from
Our calculation from other figures in the trainer’s notes.
Show the working
- 300-75=225
- (2024-01-16 - 2020-08-29)=1,235 days=3.38 yr
- 225/3.38=66.5/yr
- 66.5/75=0.89
- 0.51x300=153
- 153-39.3=113.7
- 113.7/225=0.505
- 75/22.7=3.30