Scribd
Upload
787 views

Revised Spreadsheet

1. This document contains financial information and projections for an annual coupon over 10 years. 2. It includes the coupon rate, price, required return, and annual projections for yield, stock price, dividend, and total return. 3. The model is not overly complicated but allows for basic financial projections to be made.

Uploaded by

Runqing Wang
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
787 views

Revised Spreadsheet

1. This document contains financial information and projections for an annual coupon over 10 years. 2. It includes the coupon rate, price, required return, and annual projections for yield, stock price, dividend, and total return. 3. The model is not overly complicated but allows for basic financial projections to be made.

Uploaded by

Runqing Wang
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 3

c 



 




   
      
j  
     
       
 j       
          
            
  !"#$"#% "#&#"#&'#&(
"#%"#&)#%*#%    
      + 
    
     
 !" "#

$%&  #

   " #

   " #

'%
 (()*#
,  
+,(./0(((
.
+1(2
./(+(
.

'%
 #
-  
/
0( 1%
3j4
(!5
),2
(%$5

'%
 2(/*#
"  
+1./0(((
.
+((2
.
./0((+1(

'%
 #
-  
/
0#1!% 
3j4
($ 5
),2
(&5

'%
 2()*#
"  
,+,1./0(((
.
2
+((.(+)
.

'%
 #
-  
/
0(! !
3j4
(&15
),2
((5


3

 " #


2
$*
'
)+)(./((+((
.
.)+1(
.


3

 " #


2
"*
0'
0$$(
6 
,+,,),2
+((-

c 44  " #

c 44  " #

c   5
6 74 #
.(+(
678'#9
1+1(6    
2
+).
.,+((

.
2

0!1 (
!5

/
3
3
#
#
#
#
#

0$%&(

    5
6 74 #
6     
+((# 
# 
+((+((# (
+((#
6    
2
678'#9

+((+1(.(+(

!
$
%
&


'3
"*3 j 3
#%5
5
&15
#5
($5
&15
#!5
((5
&15
#&5
 %5
&15
#&15
(115
&15

       


&!8'9:" !!" "#
 " #
 c 7; 6-"  

. 
(
3
!
3
!(
3

1 80 #1!19
80#1 1&19 80 !1$%9
#
$$&1
%!&
$(&
!
$$&1
%!&
$(&
$
$$&1
%!&
$(&
%
$$&1
%!&
$(&
&
$$&1
%!&
$(&

$$&1
%!&
$(&

$$&1
%!&
$(&

(
#1
##
#!
#$
#%
#&
#
#
#(
#
!1
!#
!!
!$
!%
!&
!
!
!(
!
$1
$#
$!
$$
$%
$&
$
$
$(
$
%1
%#
%!
%$
%%
%&
%
%
%(
%
&1
&#
&!
&$
&%
&&
&

$$&1
$$&1
$$&1
$$&1
$$&1
$$&1
$$&1
$$&1
#1$$&1

%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
%!&
#1%!&

$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
$(&
#1$(&

   #


(
 
!
 
!(
 


0( 1%
0#1!% 
0(! !

 % #


(
 
!
 
!(
 

(!5
($ 5
(&15

 ":#
(
 
!
 
!(
 

(%$5
(&5
((5


3

 " #

' 
6 
) 

,
:

;-0$$(
;-01(&
5
# %5
(115
!115

c 44  " #


c   5
6 74 #
)7 
<= =
 5>



0!1 (
!5

    5
6 74 #
)
3

# &
# 
# 
# (
#
!111
!11#
!11!
!11$
!11%
!11&

'

1
#
!
$
%
&


(
#1

11
1!
1&
1
11
1
1(!
1((
1 &
#1$

- 
/

0$%&(
$!
%1#(
%$$&
%
&1&%
&%&(
&( &
$
(

'
3

"*
3

j 
3

#%5
#5
#!5
#&5
#&15
#&15
#&15
#&15
#&15
#&15

5
($5
((5
 %5
(115
(115
(115
(115
(115

&15
&15
&15
&15
&15
&15
&15
&15
&15
#&15

       


!

You might also like