lowing assumptions: 1) the fund will recognize a withdrawal amount payable to Jeepers totaling $70 million 2) Jeepers will receive an interest of G Oubins ptshp interest valued at approx $3.8 million with a backstop payment from G Dubin equal to the excess of $5 million over the aggregate value of as