V S - FRONTIER CENTRE I

of L-T Debt 1/4 of L-T Debt 1/2 of L-T Debt of L-T Debt 1/4 of L-T Debt 1/2 of L-T Debt Gross Value (Average of Mean & Median) $ 0.0381 $ 0.0757 $ 0.0867 $ 0.2164 $ 0.2681 $ 0.3619 Minus Sale of Proceeds Used to Retire Debt $ 0.0000 $ 0.0095 $ 0.0189 $ 0.0000 $ 0.0095 $ 0.0189 Net Value $ 0.0381 $ 0.0663 $ 0.0678 $ 0.2164 $ 0.2586 $ 0.3429 Calculations used models incorporating financial results f. [...] of L-T Debt 1/4 of L-T Debt 1/2 of L-T Debt of L-T Debt 1/4 of L-T Debt 1/2 of L-T Debt Gross Value (Average of Mean & Median) $ 0.065 $ 0.105 $ 0.120 $ 0.258 $ 0.321 $ 0.349 Minus Sale of Proceeds Used to Retire Debt $ 0.000 $ 0.009 $ 0.019 $ 0.000 $ 0.009 $ 0.019 Net Value $ 0.065 $ 0.095 $ 0.101 $ 0.258 $ 0.311 $ 0.330 Calculations used models incorporating financial results from YQR Annual Rep. [...] This Scenario One for the intrinsic value yields (net plausible range of a median (midpoint of the array of the amount of proceeds used to extinguish one of projected values) of $58.4M to a mean (simple quarter of the firm’s long-term debt) a minimum average) of $74.2M. [...] of L-T Debt 1/4 of L-T Debt 1/2 of L-T Debt of L-T Debt 1/4 of L-T Debt 1/2 of L-T Debt Gross Value (Average of Mean & Median) $ 0.0381 $ 0.0757 $ 0.0867 $ 0.2164 $ 0.2681 $ 0.3619 Minus Sale of Proceeds Used to Retire Debt $ 0.0000 $ 0.0095 $ 0.0189 $ 0.0000 $ 0.0095 $ 0.0189 Net Value $ 0.0381 $ 0.0663 $ 0.0678 $ 0.2164 $ 0.2586 $ 0.3429 Calculations used models incorporating financial results f. [...] of L-T Debt 1/4 of L-T Debt 1/2 of L-T Debt of L-T Debt 1/4 of L-T Debt 1/2 of L-T Debt Gross Value (Average of Mean & Median) $ 0.065 $ 0.105 $ 0.120 $ 0.258 $ 0.321 $ 0.349 Minus Sale of Proceeds Used to Retire Debt $ 0.000 $ 0.009 $ 0.019 $ 0.000 $ 0.