www.oldschoolvalue.

com for more investment spreadsheets and idea screen results
Ticker 1

SODI
(go to SEC for accurate numbers)

Ticker 2

FORD
BV
$ $ $ $ $ $ $ $ $ $ $ $ 20.10 3.30 3.30 0.70 0.70 2.00 7.93

Numbers from 2009/08 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

Numbers from 2009/09 (go to SEC for accurate numbers) (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

BV
$ $ $ $ $ $ $ $ $ $ $ $ 0.10 5.30 0.90 0.90 1.10 1.60 2.70 2.00 #VALUE!

BV User Input Multiplier
100%

Net Net Value
$ 5.40

User Input

BV Multiplier
100%

Net Net Value
$ 20.10

75%

75%

$

0.68

$

2.48

50%

50%

$ $ 2.26

1.35 2.00 2.26

$ $

0.35 2.00 7.93 Per Share 2.64 2.02 23%

Total Per Share Net Net Working Capital $ 5.43 $ 2.40 Current Market Cap/Share #VALUE! $ 2.20 Discount to Liquidation Price 8%

Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price

Total 20.93 $ 16.02 $

Ticker 3

NCTY
(go to SEC for accurate numbers)

Ticker 4

INSM
BV
$ $ $ $ $ $ $ $ $ $ $ $ 26.80 95.10 0.30 0.30 3.60 130.21 $ $ $

Numbers from 2009/09 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

Numbers from 2009/09 (go to SEC for accurate numbers) (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

BV
$ $ $ $ $ $ $ $ $ $ $ $ 259.40 0.10 0.20 0.30 45.80 25.11

BV User Input Multiplier
100%

Net Net Value
$ 259.40

User Input
121.98 0.32

BV Multiplier
100%

Net Net Value
$ 121.98

75%

75%

$

0.23

0.32

$

0.24

50%

50%

$ $

45.80 25.11

$

3.58 129.44

$ $

3.58 129.44 Per Share 0.92 0.74 19%

Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price

Total Per Share 213.83 $ 8.52 180.30 $ 7.18 16%

Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price

Total 118.64 $ 96.61 $

Ticker 5

SIG
(go to SEC for accurate numbers)

Ticker 6

HLYS
BV
$ $ $ $ $ $ $ $ $ $ $ $ 68.40 4.10 4.10 9.80 9.80 11.30 27.57

Numbers from 2009/10 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

Numbers from 2009/09 (go to SEC for accurate numbers) (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

BV
$ 139.60 $ $ 730.30 $ 23.90 $ 754.20 $ $ $ $ $ 1,306.00 $ 1,306.00 $ 1,070.20 8.54

BV User Input Multiplier
100%

Net Net Value
$ 139.60

User Input

BV Multiplier
100%

Net Net Value
$ 68.40

75%

75%

$

565.65

$

3.08

50%

50%

$ 653.00 $ 1,070.20 8.54 Total Per Share 288.05 $ 33.73 217.00 $ 25.41 25%

$ $

4.90 11.30 27.57 Per Share 2.36 2.05 13%

Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price

Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price

Total 65.08 $ 56.56 $

Ticker 7

TSRI
(go to SEC for accurate numbers)

Ticker 8

AMGY
BV
$ $ $ $ $ $ $ $ $ $ $ $ 7.00 0.10 0.40 0.40 1.40 0.50 0.20 2.10 2.00 #VALUE!

Numbers from 2009/08 (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

Numbers from 2009/09 (go to SEC for accurate numbers) (Numbers From ADVFN) Figures in Millions except per share values Cash & Equivalents Marketable Securities Accounts Receivable Other Receivable Receivables Inventories: Raw Materials Inventories: Work in Progress Inventories: Purchased Components Inventories: Finished Goods Inventories: Other Inventories -- Total Total Liabilities Shares Outstanding

BV
$ $ $ $ $ $ $ $ $ $ $ $ 3.90 4.50 6.80 6.80 3.10 4.05

BV User Input Multiplier
100%

Net Net Value
$ 8.40

User Input

BV Multiplier
100%

Net Net Value
$ 7.10

75%

75%

$

5.10

$

0.30

50%

50%

$ $

3.10 4.05

$ $ 10.72

1.05 2.00 10.72 Per Share 0.60 0.50 17%

Net Net Working Capital $ Current Market Cap/Share $ Discount to Liquidation Price

Total Per Share 10.40 $ 2.57 9.52 $ 2.35 8%

Total Net Net Working Capital $ 6.45 $ Current Market Cap/Share #VALUE! $ Discount to Liquidation Price