1 Assumptions and Calulated Values 2 Bank Rate Information: 3 Sammy's Bank Account Rate (compounded monthly) 4 Monthly Bank Rate 5 Effective Interest Rate 6.5000% 7 Salary and Bonus Information: 8 Annual Salary 9Monthly Salary 10 Discount factor (based on Cell B4 above) 11 Discounted Monthly Salary 12 13 Moving Bonus 14 Discount factor (based on Cell B4 above) 15 Discounted Moving Bonus 16 17 |Signing Bonus 18 Discount factor (based on Cell B5 above) 19 Discounted Signing Bonus Year 1 Year 2 Year 3 Total value $476,100 39,675 11.5879 459,750 $476,100 39,675 10.8605 10.1788 403,844 1.0000 7,500 1.0000 0.9372 0.8784 21 Time-in-League Bonus 22 Discount factor (based on Cell B5) 23 Discounted Time-in-League Bonus 0.9372 25 Performance Bonus 26 Discount factor (based on Cell B5 above) 27 Discounted Performance Bonus 0.9372 0.8784 0.8233