| Limited Partner | Number of Units |
| N.B. Giustina | 44.128 |
| Anselmo Giustina | 31.940 |
| Dolores Giustina Fruiht | 4.809 |
| Natalie Giustina Newlove | 4.198 |
| L.M. Giustina | 3.195 |
| Irene Giustina Goldbeck | 4.198 |
| Sylvia B. Giustina | 3.266 |
| A.J. Giustina | 2.266 |
| _______ | |
| Total | 98.000 |
| General Partners: | Percentage Interest |
| LMG, LLC | 1.000 |
| AJG, LLC | 1.000 |
| Limited Partners: | |
| N.B. Giustina, Trustee of the N.B. Giustina Revocable Trust | 41.128 |
| Sylvia B. Giustina | 17.236 |
| A.J. Giustina | 16.236 |
| Natalie Giustina Newlove | 5.198 |
| Irene Giustina Goldbeck | 5.198 |
| Dolores Giustina Fruiht | 4.809 |
| L.M. Giustina | 4.195 |
| Anselmo Giustina Family Trust | 4.000 |
| _______ | |
| Total | 100.000 |
| Reilly's Calculations in Exhibit 10 of His Report | As Adjusted by Court | |
| Normalized pretax income | $6,120,000 | $6,120,000 |
| Normalized net income (normalized pretax income reduced 25% by Reilly for income taxes) | $4,590,000 | $6,120,000 |
| Total adjustments to estimated cashflow | -$30,000 | -$30,000 |
| Normalized net cashflow | $4,560,000 | $6,090,000 |
| Projected normalized net cashflow (normalized net cash flow, increased by long-term growth rate of 4%) | $4,743,000 | $6,333,600 |
| Direct capitalization rate | 14% | 12.25% |
| Total equity value on a marketable, noncontrolling ownership interest basis (Reilly's estimate is rounded) | $33,800,000 | $51,702,857 |
| Methods and adjustments | Reilly (Estate Expert) | Thomson (IRS Expert) | Court |
| Asset-accumulation method | 10% x $51,100,000 | -- | -- |
| Cashflow method | 30% x $33,800,000 | 20% x $65,760,000 | 75% x $51,702,857 |
| Capitalization-of-distributions method | 30% x $52,100,000 | -- | -- |
| Price-of-shares-of-other- companies method | 30% x $59,100,000 | 20% x $99,550,000 | -- |
| Asset method | 60% x $150,680,000 | 25% x $150,680,000 | -- |
| Total | $48,610,000 | $123,470,000 | $76,447,143 |
| Discount for (applied to lack of marketability) | 35% | 25% | 25% value from cash-flow method only, for a weighted discount of $9,694,286) |
| Discount for lack of control | 0% | 12% | 0% |
| Total after discounts | $31,597,000 | $81,490,200 | $66,752,857 |
| X 41.128% | $12,995,000 | $33,515,000 | $27,454,115 |
Façade Easement Deductions Permitted