Please help with shares repurchased worksheet

BLAINE KITCHENWARE Exhibit 4 Contemporaneous Capital Market Data: April 21, 2007 es BLAINE KITCHENWARE \begin{tabular}{|c|c|c|c|c|c|} \hline \multicolumn{6}{|c|}{ Yields on US Treasury Securities (UST) } \\ \hline Maturity & Yield & & & & \\ \hline days & 4.55% & & & & \\ \hline 0 days & 4.73% & & & & \\ \hline 0 days & 4.91% & & & & \\ \hline year & 4.90% & & & & \\ \hline years & 4.91% & & & & \\ \hline 10 years & 5.02% & & & & \\ \hline 20 years & 5.26% & & & & \\ \hline 30 years & 5.10% & & & & \\ \hline estment b & & & & 5 -Year & 10-Year \\ \hline S\&P Rating & \begin{tabular}{l} Default \\ (credit) \\ spread \end{tabular} & \begin{tabular}{l} Debt/ Equity \\ (Book Value) \end{tabular} & EBIT/I & \begin{tabular}{c} Rate = \\ UST + \\ Default \\ Spread \end{tabular} & \begin{tabular}{c} Rate = UST \\ + Default \\ Spread \end{tabular} \\ \hline AA & 1.10% & 2040% & >15X & 6.01% & 6.12% \\ \hline A & 1.33% & 4060% & 1015X & 6.24% & 6.35% \\ \hline & 2.23% & 6080% & 510X & 7.14% & 7.25% \\ \hline 3E & 2.98% & 80120% & 34X & 7.89% & 8.00% \\ \hline 3 & 4.23% & Over 120% & 15X & 6.01% & 6.12% \\ \hline A & 1.33% & 4060% & 1015X & 6.24% & 6.35% \\ \hline & 2.23% & 6080% & 510X & 7.14% & 7.25% \\ \hline 3E & 2.98% & 80120% & 34X & 7.89% & 8.00% \\ \hline 3 & 4.23% & Over 120% &