4,834,800 231,304 40,142,785 10,964,502 40,142,785 Total value to beneficiaries 529,128,016 $51,107,287 DNFIDENTIAL Value added by Preferred Partnerdilp Reese $21,979,272 Assumptions Pre-funding economic value • 516.000000; Discount on DST . 10%. Discount on resclum. 30%, Discount on assets contributed .