7,400) 01,496,880) (51,796,256) ($2,155,507) ($2,155,507) 51.435.600 31,72Z600 32.067,120 $2,480,544 $2,976,653 $2,976,653 14011Z0f1 Value (Gordon Croy& Modell' 47.397.472 Discount Rate 10% long-teen growth rate: 3.5% Days 259 824 989 1,354 1,719 1,719 Present Value Factors 0.9346 0.8496 0.772