hi guys, I analysed the spreadsheet, and could'nt get the solution to the numbers for the cash outlay and equity accrued. Could anyone please help me on the calculations (cash outlay and equity accrued) with the spreadsheet below? i searched for the formulas in the internet and can't come to a working to the numbers.