1) Find: The Value of Investment with discount for Question D

2) Find: Buy in valuation with discount for Question B

3) Find: Original Share Ownership for Question A

Question 1 Valuation Cap Discount Rate Invested $ 6,000,000 10% $ 1000 Original Share Ownership Question A Buy in valuation with Question B discount Buy in share Ownership Question C with discount Sold for Value of Investment with discount $ 6,000,000 Question D Sold for Value of Investment Answer to Question D=1,111.11 $12,500,000 Question E Answer to Question D=2,222.22 Answer to Question D=3,333.33 Question 2 Valuation Cap Discount Rate Invested $ 6,000,000 10% $ 1000 Original Share Ownership Question A Buy in valuation with Question B discount Buy in share Ownership Question C with discount Sold for Value of Investment with discount $ 6,000,000 Question D Sold for Value of Investment $12,500,000 Question E Question B Answer to Question B = 6,000,000 Answer to Question B = 5,800,000 Answer to Question B = 5,600,000 Answer to Question B = 5,400,000 Question 3 Valuation Cap Discount Rate Invested $ 6,000,000 10% $ 1000 Original Share Ownership Question A Buy in valuation with Question B Discount Buy in share Ownership Question C with Discount Sold for Value of Investment with discount $ 6,000,000 Question D Sold for Value of Investment Answer to Question A =0.01667% $12,500,000 Question E Answer to Question A = 1.667% Answer to Question A =0.0001667%