tal value to beneficiaries $29,128,016 $49,815,416 Voting Managing Residual $136,000 $2,720,000 488,459 37,613,455 (268,653) Value added by Estate Freeze $20,687,400 Assumptions: Pre-funding economic value • 516.000.000; Discount on DST • 10%; Discount on residual. 30%; Discount on assets contributed