Hi the formula is as follows:

X[(XY-1)(Z+1)
X+1

3[(3*4)-1(9+1)]
3+1

3*11*10
4


So to your dividends
2.5 2.7 12 expected dividend $53


Cheers

__________________
Life should NOT be a journey to the grave with the intention of arriving safely in an attractive and well preserved body,but rather to skid in sideways, BEER in one hand- PIZZA in the other, body thoroughly used up, totally worn out and screaming WOO HOO!