Lol. Reality check dude. You're forecast predicts a rapid and dramatic div drop - something which has NEVER ACTUALLY HAPPENED.
In fact, divs have consistently risen.
Try modelling reality next time, not just whack arbitrary numbers.
Nobody gives a fuck where the dividends are trending once it falls below IPO price. You're ignoring both the fundamentals and the behavior of markets - Wharton, I assume?