Ch 4.xlsx

	A	B	C	D	E
1
2
3	Yr	Div	Disc	PV
4	1	5.1	0.8928571429	4.553571429
5	2	5.202	0.7971938776	4.147002551
6	3	5.41008	0.7117802478	3.850788083
7	4	5.6264832	0.6355180784	3.575731791
8	5	5.90780736	9.078829691	53.63597687
9				69.76307073
10
11	Yr	CF
12	0	-1250
13	1	100
14	2	100
15	3	100
16	4	100
17	5	100
18	6	100			7.22%
19	7	100
20	8	100			7%
21	9	100
22	10	100
23	11	100			7%
24	12	100
25	13	100
26	14	100
27	15	1100
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100