DABU Dexion Abs USD

Dexion Absolute Limited (the "Company")

Estimated Net Asset Values

Ordinary Shares

As at the close of business on 31 December 2015, the estimated net asset value of the Company’s ordinary shares is as follows:-

* based on Final NAV for 30 November 2015 reported on 29 December 2015. 

2011 Redeemed Shares

The estimated net asset value of the Company’s 2011 Redemption Portfolio was $0.55 million as of 31 December 2015. This was attributed to the Redeemed Share class as follows:-

* As adjusted for the payment for 2011 Redeemed EUR Shares of US$ 0.011048 per Redeemed EUR Share on 31 December 2015.

All of the Redeemed Shares have been cancelled. Accordingly, the “NAV per Redeemed Share” represents the amount then owed by the Company in respect of such Redeemed Shares at the relevant date.

2012 Redeemed Shares

The estimated net asset value of the Company’s 2012 Redemption Portfolio was $1.77 million as of 31 December 2015. Shares redeemed pursuant to the 2012 Redemption Offer have a single USD net asset value based upon exchange rates at the relevant date. This was attributed between Redeemed Share classes as follows:-

* As adjusted for the payment for 2012 Redeemed EUR Shares of US$ 0.005473 per Redeemed EUR Share and Redeemed USD Shares of US$ 0.006019 per Redeemed USD Share on 31 December 2015.

All of the Redeemed Shares have been cancelled. Accordingly, the “NAV per Redeemed Share” represents the amount then owed by the Company in respect of such Redeemed Shares at the relevant date.

2013 Redeemed Shares

The estimated net asset value of the Company’s 2013 Redemption Portfolio was $2.15 million as of 31 December 2015. Shares redeemed pursuant to the 2013 Redemption Offer have a single USD net asset value based upon exchange rates at the relevant date. This was attributed between Redeemed Share classes as follows:-

* As adjusted for the payment for 2013 Redeemed GBP Shares of US$ 0.006136 per Redeemed GBP Share, Redeemed EUR Shares of US$ 0.007524 per Redeemed EUR Share and Redeemed USD Shares of US$ 0.008646 per Redeemed USD Share on 31 December 2015.

All of the Redeemed Shares have been cancelled. Accordingly, the “NAV per Redeemed Share” represents the amount then owed by the Company in respect of such Redeemed Shares at the relevant date.

2015 Redeemed Shares

The net asset value of the Company’s 2015 Redemption Portfolio was $54.71 million as of 31 December 2015. Shares redeemed pursuant to the 2015 Redemption Offer have a single USD net asset value based upon exchange rates at the relevant date. This was attributed between Redeemed Share classes as follows:-

All of the Redeemed Shares have been cancelled. Accordingly, the “NAV per Redeemed Share” represents the amount then owed by the Company in respect of such Redeemed Shares at the relevant date.

These valuations, which have been prepared in good faith by the Company's administrator, are for information purposes only and are based on the unaudited estimated valuations supplied to the Company's investment adviser by the administrators or managers of the Company's underlying investments and such valuations may not be considered independent or may be subject to potential conflicts of interest. Both weekly manager estimates and monthly valuations may be produced as at valuation dates which do not co-incide with valuation dates for the Company, may be based on valuations provided as of a significantly earlier date, may differ materially from the actual value of the Company's portfolio and are unaudited or may be subject to little verification or other due diligence and may not comply with generally accepted accounting practices or other generally accepted valuation principles. The Company's investment adviser, investment manager and administrator may not have sufficient information to confirm or review the completeness or accuracy of information provided by those managers or administrators of the Company's investments. In addition, those entities may not provide estimates of the value of the underlying funds in which the Company invests on a regular or timely basis or at all with the result that the values of such investments may be estimated by the investment adviser. Since 1 April 2013 the Company has been transitioning to becoming a feeder fund of Aurora Offshore Fund Ltd II ("AOFL II"). AOFL II's investment manager is also the investment adviser to the Company and so valuations of the Company's investment in AOFL II may be subject to potential conflicts of interest. As at 1 January 2016 approximately 97.63% of the Continuing Portfolio (by NAV) was invested in AOFL II. The value of designated investments as at 1 January 2016 equates to approximately 1.25% of the Continuing Portfolio NAV. Certain other risk factors which may be relevant to these valuations are set out in the Company's prospectus dated 17 October 2007 and the Company’s circulars dated 15 April 2011, 5 April 2012, 22 February 2013, 27 May 2013 and 26 August 2015.

Immediately following the payments made on 31 December 2015 from the 2011 Redemption Portfolio, the 2012 Redemption Portfolio and the 2013 Redemption Portfolio and in determining all NAVs stated above, the Directors have valued the designated investments held in the Company's portfolios at 70% of the valuations reported to the Company as at 31 December 2015.