Arian Foster
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
|
 
Still loading...
ABCDEFGHIJKLMNOPQRST
1
2
3
4
Total cash71,900,000
5
Discount rate10%
6
7
8
contractPVno contractPV
9
010,000,00010,000,00000
10
18,217,1437,470,13010,271,4299,337,662
11
28,217,1436,791,02710,271,4298,488,784
12
38,217,1436,173,66110,271,4297,717,076
13
48,217,1435,612,41910,271,4297,015,524
14
58,217,1435,102,19910,271,4296,377,749
15
68,217,1434,638,36310,271,4295,797,954
16
78,217,1434,216,69410,271,4295,270,867
17
18
67,520,00050,004,49371,900,00050,005,616
19
20
21
22
With taxes
23
Tax rate35%
24
25
contractPVno contractPV
26
06,500,0006,500,00000
27
15,341,1434,855,5846,676,4296,069,481
28
25,341,1434,414,1686,676,4295,517,710
29
35,341,1434,012,8806,676,4295,016,100
30
45,341,1433,648,0726,676,4294,560,091
31
55,341,1433,316,4296,676,4294,145,537
32
65,341,1433,014,9366,676,4293,768,670
33
75,341,1432,740,8516,676,4293,426,064
34
35
43,888,00032,502,92046,735,00032,503,650
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1