2 937 1.302 1.667 Present Value Foams (d) 0.9018 0.7515 0.6262 0.5219 0.4349 Present Value DI • c x 50 SO 34,143.772 $21,837,589 SO Disccunt Rale 20% Sum of Present Values (sum of e) 125,981,361 Pass-through premium 0% 50 Aggregate Marketable Value $21,931,341 Pro Rata Partner Interes