Testing Page

Sheet1

Contribution required from EvertonIncome from Goodison sale and naming rightsShortfallTotal Repayment (per annum)Interest (per annum)Total Interest Cost To Everton over course of loanTotal Stadium Cost To Everton over course of loanExisting Revenue -10%Existing Revenue + 0%Existing Revenue + 10%Existing Revenue+ 20%Existing Revenue + 30%Existing Revenue + 40%Existing Revenue+ 50%Existing Revenue + 60%Existing Revenue + 70%Existing Revenue + 80%Existing Revenue + 90%Existing Revenue + 100%
£ – £ 15,000,000 £ – 0.000.000.000.00£18,000,000.00£20,000,000.00£22,000,000.00£24,000,000.00£26,000,000.00£28,000,000.00£30,000,000.00£32,000,000.00£34,000,000.00£36,000,000.00£38,000,000.00£40,000,000.00
£ 10,000,000 £ – 0.000.000.000.00£18,000,000.00£20,000,000.00£22,000,000.00£24,000,000.00£26,000,000.00£28,000,000.00£30,000,000.00£32,000,000.00£34,000,000.00£36,000,000.00£38,000,000.00£40,000,000.00
£ 20,000,000 £ 5,000,000 -429,052.59-229,052.59-5,726,314.65-10,726,314.65£17,570,947.41£19,570,947.41£21,570,947.41£23,570,947.41£25,570,947.41£27,570,947.41£29,570,947.41£31,570,947.41£33,570,947.41£35,570,947.41£37,570,947.41£39,570,947.41
£ 30,000,000 £ 15,000,000 -1,287,157.76-687,157.76-17,178,943.96-32,178,943.96£16,712,842.24£18,712,842.24£20,712,842.24£22,712,842.24£24,712,842.24£26,712,842.24£28,712,842.24£30,712,842.24£32,712,842.24£34,712,842.24£36,712,842.24£38,712,842.24
£ 40,000,000 £ 25,000,000 -2,145,262.93-1,145,262.93-28,631,573.26-53,631,573.26£15,854,737.07£17,854,737.07£19,854,737.07£21,854,737.07£23,854,737.07£25,854,737.07£27,854,737.07£29,854,737.07£31,854,737.07£33,854,737.07£35,854,737.07£37,854,737.07
£ 50,000,000 £ 35,000,000 -3,003,368.10-1,603,368.10-40,084,202.57-75,084,202.57£14,996,631.90£16,996,631.90£18,996,631.90£20,996,631.90£22,996,631.90£24,996,631.90£26,996,631.90£28,996,631.90£30,996,631.90£32,996,631.90£34,996,631.90£36,996,631.90
£ 60,000,000 £ 45,000,000 -3,861,473.27-2,061,473.27-51,536,831.87-96,536,831.87£14,138,526.73£16,138,526.73£18,138,526.73£20,138,526.73£22,138,526.73£24,138,526.73£26,138,526.73£28,138,526.73£30,138,526.73£32,138,526.73£34,138,526.73£36,138,526.73
£ 70,000,000 £ 55,000,000 -4,719,578.45-2,519,578.45-62,989,461.18-117,989,461.18£13,280,421.55£15,280,421.55£17,280,421.55£19,280,421.55£21,280,421.55£23,280,421.55£25,280,421.55£27,280,421.55£29,280,421.55£31,280,421.55£33,280,421.55£35,280,421.55
£ 80,000,000 £ 65,000,000 -5,577,683.62-2,977,683.62-74,442,090.48-139,442,090.48£12,422,316.38£14,422,316.38£16,422,316.38£18,422,316.38£20,422,316.38£22,422,316.38£24,422,316.38£26,422,316.38£28,422,316.38£30,422,316.38£32,422,316.38£34,422,316.38
£ 90,000,000 £ 75,000,000 -6,435,788.79-3,435,788.79-85,894,719.79-160,894,719.79£11,564,211.21£13,564,211.21£15,564,211.21£17,564,211.21£19,564,211.21£21,564,211.21£23,564,211.21£25,564,211.21£27,564,211.21£29,564,211.21£31,564,211.21£33,564,211.21
£100,000,000 £ 85,000,000 -7,293,893.96-3,893,893.96-97,347,349.09-182,347,349.09£10,706,106.04£12,706,106.04£14,706,106.04£16,706,106.04£18,706,106.04£20,706,106.04£22,706,106.04£24,706,106.04£26,706,106.04£28,706,106.04£30,706,106.04£32,706,106.04
£110,000,000 £ 95,000,000 -8,151,999.14-4,351,999.14-108,799,978.40-203,799,978.40£9,848,000.86£11,848,000.86£13,848,000.86£15,848,000.86£17,848,000.86£19,848,000.86£21,848,000.86£23,848,000.86£25,848,000.86£27,848,000.86£29,848,000.86£31,848,000.86
£120,000,000 £105,000,000 -9,010,104.31-4,810,104.31-120,252,607.70-225,252,607.70£8,989,895.69£10,989,895.69£12,989,895.69£14,989,895.69£16,989,895.69£18,989,895.69£20,989,895.69£22,989,895.69£24,989,895.69£26,989,895.69£28,989,895.69£30,989,895.69
£130,000,000 £115,000,000 -9,868,209.48-5,268,209.48-131,705,237.01-246,705,237.01£8,131,790.52£10,131,790.52£12,131,790.52£14,131,790.52£16,131,790.52£18,131,790.52£20,131,790.52£22,131,790.52£24,131,790.52£26,131,790.52£28,131,790.52£30,131,790.52
£140,000,000 £125,000,000 -10,726,314.65-5,726,314.65-143,157,866.31-268,157,866.31£7,273,685.35£9,273,685.35£11,273,685.35£13,273,685.35£15,273,685.35£17,273,685.35£19,273,685.35£21,273,685.35£23,273,685.35£25,273,685.35£27,273,685.35£29,273,685.35
£150,000,000 £135,000,000 -11,584,419.82-6,184,419.82-154,610,495.62-289,610,495.62£6,415,580.18£8,415,580.18£10,415,580.18£12,415,580.18£14,415,580.18£16,415,580.18£18,415,580.18£20,415,580.18£22,415,580.18£24,415,580.18£26,415,580.18£28,415,580.18
£160,000,000 £145,000,000 -12,442,525.00-6,642,525.00-166,063,124.92-311,063,124.92£5,557,475.00£7,557,475.00£9,557,475.00£11,557,475.00£13,557,475.00£15,557,475.00£17,557,475.00£19,557,475.00£21,557,475.00£23,557,475.00£25,557,475.00£27,557,475.00
£170,000,000 £155,000,000 -13,300,630.17-7,100,630.17-177,515,754.23-332,515,754.23£4,699,369.83£6,699,369.83£8,699,369.83£10,699,369.83£12,699,369.83£14,699,369.83£16,699,369.83£18,699,369.83£20,699,369.83£22,699,369.83£24,699,369.83£26,699,369.83
£180,000,000 £165,000,000 -14,158,735.34-7,558,735.34-188,968,383.54-353,968,383.54£3,841,264.66£5,841,264.66£7,841,264.66£9,841,264.66£11,841,264.66£13,841,264.66£15,841,264.66£17,841,264.66£19,841,264.66£21,841,264.66£23,841,264.66£25,841,264.66

Last Updated on 17/03/2008

By Simon Paul

Quis autem vel eum iure reprehenderit qui in ea voluptate velit esse quam nihil molestiae consequatur, vel illum qui dolorem?

Temporibus autem quibusdam et aut officiis debitis aut rerum necessitatibus saepe eveniet.

Copyright © 2015 NSNO, powered by Wordpress.

To Top