Year & 1 & 2 & 3 & 4 & 5\\
\hline
Book value/share &  \$100.00  &  \$116.00  &  \$132.70  &  \$146.64  &  \$156.90 \\
ROE & 20\% & 18\% & 15\% & 10\% & 8\%\\
EPS &  \$20.00  &  \$20.88  &  \$19.91  &  \$14.66  &  \$12.55 \\
Payout Ratio & 20\% & 20\% & 30\% & 30\% & 60\%\\
Dividend &  \$4.00  &  \$4.18  &  \$5.97  &  \$4.40  &  \$7.53 \\
Reinvested &  \$16.00  &  \$16.70  &  \$13.93  &  \$10.26  &  \$5.02 \\
\hline