HT MOUNIOR IL MARINA DISCOUNTED CASH FLOW ANALYSIS (LEASEHOLD ESTATE) BEGINNING TUNE 2007 YEAR 1 2 3 4 5 4 7 11 9 10 Rireerelen brows Yorol %Ur Toro) %Roy 1031 Dockogo 11438300 21A% 11,471355 21.6% 51,515,496 11,560161 11107,789 11,656/23 11,705.704 $1,756,875 11109381 11