8 14,274,906 $2,854.271 120,099,281 Sum of Present Values $35,329,936 2007 Multiples Pass-though premium 15% $5.299.490 %of AUM MVICriley MVIC/Op Inc Aggregate Marketable Value of Invested Capital $40,629,426 $400,030,000 $4,064,000 $2235.200 Less: Outstanding Debt $0 10.2% 10.0 18.2 Agg