| Investment | $ 100,000.00 | | Shares | 1,848 |
| | 2013 | 2014 | 2015 | 2016 | 2017 | Forecast Average |
| Price | 54.10 | 58.51 | 56.89 | 50.95 | 46.99 | 45.48 |
| Growth | | 8.15% | -2.77% | -10.44% | -7.77% | -3.21% | Average Growth |
| | | | | | | -3.46% | Compound Growth |
| | | | | | | 8% | Standard Deviation |
| Market Value | $ 100,000.00 | $ 108,151.57 | $ 105,157.12 | $ 94,177.45 | $ 86,857.67 | $ 84,071.56 |
| Dividends per Share | 1.43 | 1.30 | 1.20 | 1.14 | 1.06 | 0.98 |
| Growth | | -9.09% | -7.69% | -5.00% | -7.02% | -7.20% | Average Growth |
| | | | | | | -7.21% | Compound Growth |
| | | | | | | 2% | Standard Deviation |
| Dividends | $ 2,643.25 | $ 2,402.96 | $ 2,218.11 | $ 2,107.21 | $ 1,959.33 | $ 1,818.26 |
| Total Value | $ 102,643.25 | $ 110,554.53 | $ 107,375.23 | $ 96,284.66 | $ 88,817.01 | $ 85,889.81 |
| | | 7.71% | -2.88% | -10.33% | -7.76% | -3.31% | Average Growth |
| | | | | | | -3.55% | Compound Growth |
| | | | | | | 8% | Standard Deviation |
| Investment | $ 100,000.00 |
| | 2012 | 2013 | 2014 | 2015 | 2016 | Forecast |
| Growth | 5.00% | 5.00% | 5.00% | 5.00% | 5.00% | 5.00% |
| Value | $ 105,000.00 | $ 110,250.00 | $ 115,762.50 | $ 121,550.63 | $ 127,628.16 | $ 134,009.56 |
| Nasdaq Composit | 2013 | 2014 | 2015 | 2016 | 2017 | Forecast Average |
| Growth | 27.82% | 19.89% | 1.62% | 37.86% | 28.24% | 23.09% | Average Growth |
| | | | | | | 13.59% | Standard Deviation |
| Based on ________ model, the next year growth is expected at _________ give or take _______%. Therefore |
| the minimum closing stock value forecast for next year is estimated at $_________ and the maximum at $____________. |
| The growth rate range is ____________% to ___________% |
| Therefore, the minimum required return is ____________% |
| Given a risk free return rate of 5%, the net realized return is __________% |