Net Income for Company A 2014: $200,000 2015: $300,000 2016: $500,000 2017: $600,000 2018: $700,000 Expected growth for all years after 2018: 5% 90-Day T-Bill Rate: 10% Appropriate % above risk-free rate: 12%