Equity Value 1621977
Equity Value at Current Date 1731933
Less Contingent Claims 0
Adjusted Value 1731933
Shares Out. 52,732
Price/Share 32.84404907
10 11 12 13 14 15 16 17 18 19 20 21 22
14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22%
5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
546217 573528 602204 632314 663930 697126 731983 768582 807011 847361 889729 934216 980927
79611 83592 87771 92160 96768 101606 106686 112021 117622 123503 129678 136162 142970
24989 26239 27551 28928 30375 31893 33488 35163 36921 38767 40705 42740 44877
9634 9197 8779 8380 7999 7635 7288 6957 6641 6339 6051 5776 5513
10 11 12 13 14 15 16 17 18 19 20 21 22
13.82% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22% 14.22%
8.14% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%
1050152 1135634 1192416 1252037 1314639 1380371 1449389 1521859 1597952 1677849 1761742 1849829 1942320
151026 165519 173795 182484 191608 201189 211248 221811 232901 244546 256774 269612 283093
46011 51955 54553 57281 60145 63152 66309 69625 73106 76761 80600 84630 88861
17739 18210 17382 16592 15838 15118 14431 13775 13149 12551 11981 11436 10916
10 11 12 13 14 15 16 17 18 19 20 21 22
12.02% 12.22% 12.42% 12.62% 12.82% 13.02% 13.22% 13.42% 13.62% 13.82% 14.02% 14.22% 14.22%
22.27% 20.70% 19.13% 17.56% 15.99% 14.42% 12.85% 11.28% 9.71% 8.14% 6.57% 5.00% 5.00%
1663833 2034369 2455483 2925217 3438886 3988763 4563943 5150410 5731376 6287893 6799727 7246469 7608792
222195 274255 334059 401486 476020 556687 642025 730079 818431 904285 984584 1056172 1108981
55811 70818 88511 108965 132131 157810 185631 215038 245293 275496 304611 331525 348102
21518 24821 28202 31563 34794 37779 40399 42544 44118 45046 45278 44799 42763
