what is the present value for each year ?

Assumptions:
Total operating costs as a percentage of revenues		82%
Tax rate for PepsiCo.................................................................................	22.00%
Continuing value assumption.........................................................................	4
present vau;e		7.90%
Acquisition stage cash flow:
Year	0	1	2	3	4	5	6	7	8	9	10
Research and development costs	$ (5,000,000)
Product launch and promotion costs	$ (40,000,000)	$ (20,000,000)	$ (10,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)
Capacity, warehousing, equipment costs	$ (50,000,000)
Upfront inventory costs	$ (21,385,800)
Total Acquisitions Stage Costs	$ (116,385,800)	$ (20,000,000)	$ (10,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)	$ (5,000,000)
Operating stage cash flow:
Year	0	1	2	3	4	5	6	7	8	9	10
Additional revenues expected from the sale of the new product:	100,000,000	250,000,000	450,000,000	490,500,000	534,645,000	582,763,050	635,211,725	673,324,428	713,723,894	756,547,327
Total operating costs as a percentage of revenues		82%	82%	82%	82%	82%	82%	82%	82%	82%	82%
Total operating costs		$ (82,000,000)	$ (205,000,000)	$ (369,000,000)	$ (402,210,000)	$ (438,408,900)	$ (477,865,701)	$ (520,873,614)	$ (552,126,031)	$ (585,253,593)	$ (620,368,808)
Operating cash flows		$ 18,000,000	$ 45,000,000	$ 81,000,000	$ 88,290,000	$ 96,236,100	$ 104,897,349	$ 114,338,110	$ 121,198,397	$ 128,470,301	$ 136,178,519
Taxes at 22% (from PepsiCo's annual report)		$ (3,960,000)	$ (9,900,000)	$ (17,820,000)	$ (19,423,800)	$ (21,171,942)	$ (23,077,417)	$ (25,154,384)	$ (26,663,647)	$ (28,263,466)	$ (29,959,274)
Net operating income		$ 14,040,000	$ 35,100,000	$ 63,180,000	$ 68,866,200	$ 75,064,158	$ 81,819,932	$ 89,183,726	$ 94,534,750	$ 100,206,835	$ 106,219,245
Disposition stage cash flow:											$ 424,876,979
Total cash flow	$ (116,385,800)	$ (5,960,000)	$ 25,100,000	$ 58,180,000	$ 63,866,200	$ 70,064,158	$ 76,819,932	$ 84,183,726	$ 89,534,750	$ 95,206,835	$ 526,096,224