Just took your estimation for 2014 TOTAL:$145M,on only 10% growing rate yearly(2015,.2016....till Dec.2024-11 yrs.),3% interest. PV= 2.198B DOLLAR. EWSI http://images.investorshub.advfn.com/images/uploads/2014/2/2/nkeknPV.jpg