| | | | | | | | | | | | | | | | | | | | | | |
. | | | | | | | | | | | | | | | | | | | | | | |
. | | | | | | | | | | | | | | | | | | | | | | |
. | | | | | | | | | | | | | | | | | | | | | | |
. | | | | | | | | | | | | | | | | | | | | | | |
. | | | | | | | | | | | | | | | | | | | | | | |
. | | | | | | | | | | | | | | | | | | | | | | |
. | | | | | | | | | | | | | | | | | | | | | | |
. | Year | | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
. | Salary | | | | | | | | | | | | | | | | | | | | | |
. | Tax Rate / After Tax | 50% | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
. | | | | | | | | | | | | | | | | | | | | | | |
. | Per Share Cut of After-Tax Salary | 0.0016% | | | | | | | | | | | | | | | | | | | | |
. | Net Cash Flow Per Share Per Year | | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
. | | | | | | | | | | | | | | | | | | | | | | |
. | Total Cash Flow Per Share | $0 | | | | | | | | | | | | | | | | | | | | |
. | | | | | | | | | | | | | | | | | | | | | | |
. | Required Rate of Return | 25% | | | | | | | | | | | | | | | | | | | | |
. | 2008 Present Value of Future Per-Share Cash Flows | $0 | | | | | | | | | | | | | | | | | | | | |
. | | | | | | | | | | | | | | | | | | | | | | |
. | Price Per Share | $20 | | | | | | | | | | | | | | | | | | | | |