(v5330.00) Cum. PV of Dividends and Equity Residual Value

  (v5320.00)  Cum. PV of Dividends

+ (v5520.00)  Present Value of Equity Residual Value

= (v5330.00)  Cum. PV of Divid. and Equity Residual Value