trying to find solution to highlighted portion

B c D E F H 1 G JTMEAL L M N 0 P 1 2 Rate 3D Rake 5 1 50 2 2 7 Chrome Op 11 15 4 10 BO 2.0 90 Seraria No Real Op 2 5 EO 90 100 110 TO 05 10 3.0 95 11.0 10 30 40 10 10 120 1 119 30 10,0 12 HO 30 11.0 12 15.0 02 14 24 100 0 159 Net Chee 10 Termal PV of NCE 17.0 67 LES 1 2 52 3 6 10 13 14 4 50 co 20 $ 10 30 40 Senior Real Options 2 9 00 100 11.0 10 8.0 9.5 110 20 2.3 160 * Cash Op 3. pedie 6.NetCare TTV PV of NCT PVC n. 12) 3 10 120 91 119 15 190 130 10 100 12 140 30 11.0 52 02 145 60 73 30 815 30% 01 159 Option Pricing PV of Cap Ex(Yes 1-2) May PV of NCE Risk free Voli BScalculation al NdB) 17.0 N(2) Price Difereres VPV SPV 732 100 6 97 100 14.6 16:19 JIM Airlines Risk-free 1 3 So Ne Options 9 TO 11 OX 0 10 Car Open 11 10 12 14 13 15 14 15 17 9 51 1 13 - Cable 2 19 TB 11 19 11 PV of NC 1 3 15 Serraria Real Options 9 9 10 11 23 5 945 10 12 2.1 119 12 15 D 3 Option Pring PV Cap. FlYn 1- Maturity PVNCH 12 14 1 II 14 16 01 19 23 3 TO Caila Opera Capital -Net Calw TV PV of NCH PVC Ex Vas 1-3) 5.1 1 9 17 67 Volty Scions d1 Ndi 6973 74.64 N. Price of all Difference: - Vahe of OPV - PV 764 B c D E F H 1 G JTMEAL L M N 0 P 1 2 Rate 3D Rake 5 1 50 2 2 7 Chrome Op 11 15 4 10 BO 2.0 90 Seraria No Real Op 2 5 EO 90 100 110 TO 05 10 3.0 95 11.0 10 30 40 10 10 120 1 119 30 10,0 12 HO 30 11.0 12 15.0 02 14 24 100 0 159 Net Chee 10 Termal PV of NCE 17.0 67 LES 1 2 52 3 6 10 13 14 4 50 co 20 $ 10 30 40 Senior Real Options 2 9 00 100 11.0 10 8.0 9.5 110 20 2.3 160 * Cash Op 3. pedie 6.NetCare TTV PV of NCT PVC n. 12) 3 10 120 91 119 15 190 130 10 100 12 140 30 11.0 52 02 145 60 73 30 815 30% 01 159 Option Pricing PV of Cap Ex(Yes 1-2) May PV of NCE Risk free Voli BScalculation al NdB) 17.0 N(2) Price Difereres VPV SPV 732 100 6 97 100 14.6 16:19 JIM Airlines Risk-free 1 3 So Ne Options 9 TO 11 OX 0 10 Car Open 11 10 12 14 13 15 14 15 17 9 51 1 13 - Cable 2 19 TB 11 19 11 PV of NC 1 3 15 Serraria Real Options 9 9 10 11 23 5 945 10 12 2.1 119 12 15 D 3 Option Pring PV Cap. FlYn 1- Maturity PVNCH 12 14 1 II 14 16 01 19 23 3 TO Caila Opera Capital -Net Calw TV PV of NCH PVC Ex Vas 1-3) 5.1 1 9 17 67 Volty Scions d1 Ndi 6973 74.64 N. Price of all Difference: - Vahe of OPV - PV 764