<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Author>jen</Author>
  <LastAuthor>jen</LastAuthor>
  <LastPrinted>2009-04-11T15:21:01Z</LastPrinted>
  <Created>2008-11-21T18:42:40Z</Created>
  <LastSaved>2009-04-11T15:35:45Z</LastSaved>
  <Version>12.00</Version>
 </DocumentProperties>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>8940</WindowHeight>
  <WindowWidth>15045</WindowWidth>
  <WindowTopX>0</WindowTopX>
  <WindowTopY>0</WindowTopY>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s62">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:Family="Swiss"/>
   <Interior/>
   <NumberFormat/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s63">
   <Alignment ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s64">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s65">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12"/>
   <Interior/>
   <NumberFormat/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s66">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12"/>
   <Interior ss:Color="#FFFF99" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="&quot;$&quot;#,##0.00_);\(&quot;$&quot;#,##0.00\)"/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s67">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12"/>
   <Interior ss:Color="#FFFF99" ss:Pattern="Solid"/>
   <NumberFormat/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s68">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12"/>
   <Interior ss:Color="#FFFF99" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="Percent"/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s69">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12"/>
   <Interior/>
   <NumberFormat ss:Format="Percent"/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s70">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12"/>
   <Interior/>
   <NumberFormat/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s71">
   <Alignment ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12"/>
   <Interior/>
   <NumberFormat/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s72">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12" ss:Bold="1"
    ss:Underline="Single"/>
   <Interior/>
   <NumberFormat/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s73">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12"/>
   <Interior/>
   <NumberFormat ss:Format="&quot;$&quot;#,##0.00_);\(&quot;$&quot;#,##0.00\)"/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s74">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12"/>
   <Interior/>
   <NumberFormat ss:Format="Fixed"/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s75">
   <Alignment ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12"/>
   <Interior/>
   <NumberFormat ss:Format="Short Date"/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s76">
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="Calculate Intrinsic Value">
  <Table ss:ExpandedColumnCount="7" ss:ExpandedRowCount="49" x:FullColumns="1"
   x:FullRows="1" ss:DefaultColumnWidth="60">
   <Column ss:StyleID="s62" ss:AutoFitWidth="0" ss:Width="102"/>
   <Column ss:StyleID="s62" ss:AutoFitWidth="0" ss:Width="82.5" ss:Span="2"/>
   <Column ss:Index="5" ss:StyleID="s62" ss:AutoFitWidth="0" ss:Width="112.5"
    ss:Span="1"/>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Coca-Cola</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Company Name</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">KO</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Stock Symbol</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">45</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Current Stock Price</Font></B></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s64"><Data ss:Type="String">Avg. P/E</Data></Cell>
    <Cell ss:StyleID="s67"><Data ss:Type="Number">23.1</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Average 10-Year P/E Ratio</Font></B></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">ROE</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">0.31380000000000002</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Average 10-Year Return on Equity</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Retained</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=1-R[1]C"><Data ss:Type="Number">0.4</Data></Cell>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Dividends</Data></Cell>
    <Cell ss:StyleID="s68"><Data ss:Type="Number">0.6</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Dividend Payout Ratio</Font></B></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Curr. Earns</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">2.57</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Current Earnings Per Share</Font></B></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Equity/Share</Data></Cell>
    <Cell ss:StyleID="s66"><Data ss:Type="Number">10.27</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Current Equity Per Share (Book Value Per Share)</Font></B></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"/>
    <Cell ss:StyleID="s72"><Data ss:Type="String">Earnings</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="String">Retained</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="String">Paid Out</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="String">Equity per Share</Data></Cell>
    <Cell ss:StyleID="s72"><Data ss:Type="String">Dividend Yield</Data></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Year 1</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-4]C"><Data ss:Type="Number">2.57</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-1]*R[-7]C[-1]"><Data ss:Type="Number">1.028</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-2]*R[-6]C[-2]"><Data ss:Type="Number">1.5419999999999998</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-3]C[-3]"><Data ss:Type="Number">10.27</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-2]/R[-11]C[-4]"><Data ss:Type="Number">3.4266666666666661E-2</Data></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Year 2</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[3]*R[-10]C"><Data ss:Type="Number">3.5453124000000003</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-1]*R[-8]C[-1]"><Data ss:Type="Number">1.4181249600000001</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-2]*R[-7]C[-2]"><Data ss:Type="Number">2.1271874400000002</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-1]C+R[-1]C[-2]"><Data ss:Type="Number">11.298</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-2]/R[-12]C[-4]"><Data ss:Type="Number">4.7270832000000006E-2</Data></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Year 3</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[3]*R[-11]C"><Data ss:Type="Number">3.9903200124480005</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-1]*R[-9]C[-1]"><Data ss:Type="Number">1.5961280049792004</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-2]*R[-8]C[-2]"><Data ss:Type="Number">2.3941920074688001</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-1]C+R[-1]C[-2]"><Data ss:Type="Number">12.71612496</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-2]/R[-13]C[-4]"><Data ss:Type="Number">5.3204266832640006E-2</Data></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Year 4</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[3]*R[-12]C"><Data ss:Type="Number">4.4911849804104733</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-1]*R[-10]C[-1]"><Data ss:Type="Number">1.7964739921641895</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-2]*R[-9]C[-2]"><Data ss:Type="Number">2.6947109882462841</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-1]C+R[-1]C[-2]"><Data ss:Type="Number">14.312252964979201</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-2]/R[-14]C[-4]"><Data ss:Type="Number">5.9882466405472977E-2</Data></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Year 5</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[3]*R[-13]C"><Data ss:Type="Number">5.0549185191515962</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-1]*R[-11]C[-1]"><Data ss:Type="Number">2.0219674076606386</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-2]*R[-10]C[-2]"><Data ss:Type="Number">3.0329511114909575</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-1]C+R[-1]C[-2]"><Data ss:Type="Number">16.108726957143389</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-2]/R[-15]C[-4]"><Data ss:Type="Number">6.739891358868795E-2</Data></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Year 6</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[3]*R[-14]C"><Data ss:Type="Number">5.6894118916755048</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-1]*R[-12]C[-1]"><Data ss:Type="Number">2.2757647566702022</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-2]*R[-11]C[-2]"><Data ss:Type="Number">3.4136471350053026</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-1]C+R[-1]C[-2]"><Data ss:Type="Number">18.130694364804029</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-2]/R[-16]C[-4]"><Data ss:Type="Number">7.5858825222340054E-2</Data></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Year 7</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[3]*R[-15]C"><Data ss:Type="Number">6.4035468723186142</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-1]*R[-13]C[-1]"><Data ss:Type="Number">2.561418748927446</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-2]*R[-12]C[-2]"><Data ss:Type="Number">3.8421281233911682</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-1]C+R[-1]C[-2]"><Data ss:Type="Number">20.406459121474231</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-2]/R[-17]C[-4]"><Data ss:Type="Number">8.5380624964248183E-2</Data></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Year 8</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[3]*R[-16]C"><Data ss:Type="Number">7.2073200757320475</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-1]*R[-14]C[-1]"><Data ss:Type="Number">2.8829280302928191</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-2]*R[-13]C[-2]"><Data ss:Type="Number">4.3243920454392279</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-1]C+R[-1]C[-2]"><Data ss:Type="Number">22.967877870401679</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-2]/R[-18]C[-4]"><Data ss:Type="Number">9.6097601009760628E-2</Data></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Year 9</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[3]*R[-17]C"><Data ss:Type="Number">8.1119828916379344</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-1]*R[-15]C[-1]"><Data ss:Type="Number">3.2447931566551738</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-2]*R[-14]C[-2]"><Data ss:Type="Number">4.8671897349827606</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-1]C+R[-1]C[-2]"><Data ss:Type="Number">25.8508059006945</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-2]/R[-19]C[-4]"><Data ss:Type="Number">0.1081597718885058</Data></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Year 10</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[3]*R[-18]C"><Data ss:Type="Number">9.130198984196328</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-1]*R[-16]C[-1]"><Data ss:Type="Number">3.6520795936785313</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-2]*R[-15]C[-2]"><Data ss:Type="Number">5.4781193905177963</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-1]C+R[-1]C[-2]"><Data ss:Type="Number">29.095599057349673</Data></Cell>
    <Cell ss:StyleID="s69" ss:Formula="=RC[-2]/R[-20]C[-4]"><Data ss:Type="Number">0.12173598645595103</Data></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Total</Data></Cell>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s73" ss:Formula="=SUM(R[-11]C:R[-2]C)"><Data ss:Type="Number">33.716517976542299</Data></Cell>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Future Value</Data></Cell>
    <Cell ss:StyleID="s73" ss:Formula="=R[-24]C[3]*R[-4]C"><Data ss:Type="Number">210.90759653493518</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Projected Stock Price in Year 10</Font></B></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s73" ss:Formula="=R[-2]C"><Data ss:Type="Number">33.716517976542299</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Accumulated Dividends in Year 10</Font></B></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s73"/>
    <Cell ss:StyleID="s73" ss:Formula="=RC[-4]+RC[-2]"><Data ss:Type="Number">244.62411451147747</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Projected Stock Price in Year 10, Plus Accumulated Dividends</Font></B></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Multiple</Data></Cell>
    <Cell ss:StyleID="s74" ss:Formula="=R[-2]C[4]/R[-26]C"><Data ss:Type="Number">5.4360914335883885</Data><Comment
      ss:Author="GilletteB"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Expected Investment Multiple after 10 Years</Font></B></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s65"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s63"><Data ss:Type="String">Updated</Data></Cell>
    <Cell ss:StyleID="s75"><Data ss:Type="DateTime">2009-04-10T00:00:00.000</Data></Cell>
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s71"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
    <Cell ss:StyleID="s70"/>
   </Row>
   <Row ss:Index="49" ss:AutoFitHeight="0" ss:Height="15">
    <Cell ss:StyleID="s76"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Layout x:Orientation="Landscape"/>
    <Footer x:Margin="0.75"/>
    <PageMargins x:Bottom="1.25" x:Left="1" x:Right="1" x:Top="1.25"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <HorizontalResolution>600</HorizontalResolution>
    <VerticalResolution>600</VerticalResolution>
   </Print>
   <Selected/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>8</ActiveRow>
     <ActiveCol>6</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>

