20,000 488,459 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 15%; Preferred • 79%; Residual • 20%; Managing • 1%; 7520 rate: 3%; Fixed preferred