(v5370.00) Estimated Equity Value

Estimated Equity Residual Value (v5370.00) is calculated as follows:

 	(v5330.00)   Cum. PV of Dividends and Equity Res. Value

+	(v5.00.720)  Market Value of Other Assets

- 	(v5.00.700)  Market Value of Other Liabilities

+	(v2015.00)   Excess Marketable Securities

=	(v5370.00)   Estimated Equity Value