generated based on the growth of the total ndex Net IRR rs calculoted using the casnhows replotted In the tridex end the theoretical terevnal value Recaaabte cirstrOLtrons have been treated Leong the all wi method' Confidential Private Placement Memorandum 11 CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(e) DB-SDNY-