DW8 Growth, page-11893

Some quick round numbers.

DW8 $25M x20 FV = $500M MC or about 19c SP.

Aim in 12M$54M x 5% = $2.7M, $6M x 10% = $0.6M, 2.5M x $15 = $37.5M = $40.8M x 20 = $816MMC or 31c SP

Aim in 24M$110M x 5% = $5.5M, $18M x 10% = $1.8M, 4M x $15 = $60M = $67.3M x 20 = $1346MMC or 51c SP

Aim in 36M$220M x 5% = $11M, $36M x 10% = $3.6M, 6M x $15 = $90M = $104.6M x 20 = $2092MMC or 79c SP

Aim in 48M$440M x 5% = $22M, $72M x 10% = $7.2M, 8M x $15 = $120M = $149.2M x 20 = $2984MMC or $1.13 SP

Aim in 60M$880M x 5% = $44M, $144M x 10% = $14.4M, 10M x $15 = $150M = $208.4M x 20 =$4168M MC or $1.57 SP

Above SP’sare based on x20 & can easily go to x40 anytime in the 5 year period &then trough again etc. Now prices are in trough.

In 12M atx40 = 62c SP, 24M atx40 = $1.02 SP, 36M = $1.58 SP, 48M = $2.26 SP, 60M = $3.14 SP.

Should go to 50c SP in 2 years & $1 SP in 3 years.