093 1,945 2.735 3337 3,988 Bat Del% 0 0 0 2 11 37 84 137 243 342 445 499 Perpetuity Growth Raw 0.0% Anprcumly Diwount Rate 180% Variable Cosa $16 $30 519 5139 3272 5730 31,553 52403 $1,101 55.678 57,329 58.203 TennInal Value $138276 Mktg & Prod Dye 56 $14 $34 $65 $96 SIM