Exhibit 99.(c)(5)
Project CHARIOT
OCTOBER 28, 2005
Robert C. Oliver
Managing Director
(502) 425-3081
Lisa A. Marquard | | Rutvik A. Mehta |
(314) 342-2029 | | (314) 342-2992 |
Stifel, Nicolaus & Company, Incorporated
501 North Broadway
St. Louis, MO 63102
(314) 342-2000
www.stifel.com
Project Chariot
Shareholder Stratification: Registered Shareholders(1)
Chariot Shares Per Shareholder | | Number of Shareholders | | Cumulative Shareholders | | Remaining Shareholders | | % of Shareholders | | Cumulative % of Shareholders | | Shares | | Cumulative Shares | | % of Shares | | Cumulative % of Shares | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
1-99 | | 130 | | 130 | | 266 | | 32.83% | | 32.83% | | 4,004 | | 4,004 | | 0.19% | | 0.19% | |
100-199 | | 113 | | 243 | | 153 | | 28.54% | | 61.36% | | 13,778 | | 17,782 | | 0.66% | | 0.85% | |
200-299 | | 40 | | 283 | | 113 | | 10.10% | | 71.46% | | 9,322 | | 27,104 | | 0.44% | | 1.29% | |
300-399 | | 20 | | 303 | | 93 | | 5.05% | | 76.52% | | 6,911 | | 34,015 | | 0.33% | | 1.62% | |
400-499 | | 5 | | 308 | | 88 | | 1.26% | | 77.78% | | 2,062 | | 36,077 | | 0.10% | | 1.72% | |
500-599 | | 11 | | 319 | | 77 | | 2.78% | | 80.56% | | 5,525 | | 41,602 | | 0.26% | | 1.98% | |
600-699 | | 12 | | 331 | | 65 | | 3.03% | | 83.59% | | 7,448 | | 49,050 | | 0.35% | | 2.33% | |
700-799 | | 4 | | 335 | | 61 | | 1.01% | | 84.60% | | 2,900 | | 51,950 | | 0.14% | | 2.47% | |
800-899 | | 3 | | 338 | | 58 | | 0.76% | | 85.35% | | 2,550 | | 54,500 | | 0.12% | | 2.59% | |
900-999 | | 1 | | 339 | | 57 | | 0.25% | | 85.61% | | 965 | | 55,465 | | 0.05% | | 2.64% | |
1,000 & Over | | 57 | | 396 | | 0 | | 14.39% | | 100.00% | | 2,046,970 | | 2,102,435 | | 97.36% | | 100.00% | |
Total | | 396 | | 396 | | 0 | | 100.00% | | 100.00% | | 2,102,435 | | 2,102,435 | | 100.00% | | 100.00% | |
(1) Source data: Mellon Financial

Project Chariot
Shareholder Stratification: Beneficial Shareholders
Chariot Shares Per CEDE Shareholder | | Firms holding Street Name Shares(1) | | Cumulative Firms | | Remaining Firms | | Number of Accounts(2) | | Cumulative Number of Accounts | | Shares(2) | | Cumulative Shares | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
1-99 | | 4 | | 4 | | 68 | | 97 | | 97 | | 3,889 | | 3,889 | |
100-199 | | 4 | | 8 | | 64 | | 168 | | 265 | | 19,550 | | 23,439 | |
200-299 | | 3 | | 11 | | 61 | | 133 | | 398 | | 28,926 | | 52,365 | |
300-399 | | 1 | | 12 | | 60 | | 70 | | 468 | | 21,995 | | 74,360 | |
400-499 | | 1 | | 13 | | 59 | | 36 | | 504 | | 14,935 | | 89,295 | |
500-599 | | 4 | | 17 | | 55 | | 100 | | 604 | | 50,309 | | 139,604 | |
600-699 | | 2 | | 19 | | 53 | | 32 | | 636 | | 19,735 | | 159,339 | |
700-799 | | 0 | | 19 | | 53 | | 18 | | 654 | | 12,882 | | 172,221 | |
800-899 | | 1 | | 20 | | 52 | | 29 | | 683 | | 23,761 | | 195,982 | |
900-999 | | 0 | | 20 | | 52 | | 14 | | 697 | | 12,789 | | 208,771 | |
1,000 & Over | | 52 | | 72 | | 0 | | 452 | | 1,149 | | 4,321,807(3) | | 3,620,084 | |
Total | | 72 | | 72 | | 0 | | 1,149 | | 1,149 | | 4,530,578 | | 4,530,578 | |
(1) Source data: Mellon Financial
(2) Source data: ADP and Mellon Financial
(3) Mellon Financial acknowledges data discrepancy in this category
Project Chariot
Shareholder Stratification: Registered & Beneficial Shareholders
Chariot Shares Per Shareholder | | Shareholders & Firms Holding Street Name Shares | | Cumulative | | Remaining | | Remaining, excluding Firms Holding Street Name Shares | | Shares | | Cumulative Shares | | % of Shares | | Cumulative % of Shares | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
1-99 | | 134 | | 134 | | 334 | | 338 | | 7,893 | | 7,893 | | 0.12% | | 0.12% | |
100-199 | | 117 | | 251 | | 217 | | 225 | | 33,328 | | 41,221 | | 0.50% | | 0.62% | |
200-299 | | 43 | | 294 | | 174 | | 185 | | 38,248 | | 79,469 | | 0.58% | | 1.20% | |
300-399 | | 21 | | 315 | | 153 | | 165 | | 28,906 | | 108,375 | | 0.44% | | 1.63% | |
400-499 | | 6 | | 321 | | 147 | | 160 | | 16,997 | | 125,372 | | 0.26% | | 1.89% | |
500-599 | | 15 | | 336 | | 132 | | 149 | | 55,834 | | 181,206 | | 0.84% | | 2.73% | |
600-699 | | 14 | | 350 | | 118 | | 137 | | 27,183 | | 208,389 | | 0.41% | | 3.14% | |
700-799 | | 4 | | 354 | | 114 | | 133 | | 15,782 | | 224,171 | | 0.24% | | 3.38% | |
800-899 | | 4 | | 358 | | 110 | | 130 | | 26,311 | | 250,482 | | 0.40% | | 3.78% | |
900-999 | | 1 | | 359 | | 109 | | 129 | | 13,754 | | 264,236 | | 0.21% | | 3.98% | |
1,000 & Over | | 109 | | 468 | | 0 | | 0 | | 6,368,777 | | 6,633,013 | | 96.02% | | 100.00% | |
Total | | 468 | | 468 | | 0 | | 0 | | 6,633,013 | | 6,633,013 | | 100.00% | | 100.00% | |
Project Chariot
Cost Estimates
Market Price of Chariot: $6.70
Chariot Shares Per | | Cumulative | | Remaining | | Premium to Market Price(1) | |
Shareholder | | Shares | | Shareholders | | 0.00% | | 10.00% | | 20.00% | | 30.00% | | 40.00% | | 50.00% | | 60.00% | |
1-99 | | 7,893 | | 334 | | 52,883 | | 58,171 | | 63,460 | | 68,748 | | 74,036 | | 79,325 | | 84,613 | |
100-199 | | 41,221 | | 217 | | 276,181 | | 303,799 | | 331,417 | | 359,035 | | 386,653 | | 414,271 | | 441,889 | |
200-299 | | 79,469 | | 174 | | 532,442 | | 585,687 | | 638,931 | | 692,175 | | 745,419 | | 798,663 | | 851,908 | |
300-399 | | 108,375 | | 153 | | 726,113 | | 798,724 | | 871,335 | | 943,946 | | 1,016,558 | | 1,089,169 | | 1,161,780 | |
400-499 | | 125,372 | | 147 | | 839,992 | | 923,992 | | 1,007,991 | | 1,091,990 | | 1,175,989 | | 1,259,989 | | 1,343,988 | |
500-599 | | 181,206 | | 132 | | 1,214,080 | | 1,335,488 | | 1,456,896 | | 1,578,304 | | 1,699,712 | | 1,821,120 | | 1,942,528 | |
600-699 | | 208,389 | | 118 | | 1,396,206 | | 1,535,827 | | 1,675,448 | | 1,815,068 | | 1,954,689 | | 2,094,309 | | 2,233,930 | |
700-799 | | 224,171 | | 114 | | 1,501,946 | | 1,652,140 | | 1,802,335 | | 1,952,529 | | 2,102,724 | | 2,252,919 | | 2,403,113 | |
800-899 | | 250,482 | | 110 | | 1,678,229 | | 1,846,052 | | 2,013,875 | | 2,181,698 | | 2,349,521 | | 2,517,344 | | 2,685,167 | |
900-999 | | 264,236 | | 109 | | 1,770,381 | | 1,947,419 | | 2,124,457 | | 2,301,496 | | 2,478,534 | | 2,655,572 | | 2,832,610 | |
1,000 & Over | | 6,633,013 | | 0 | | 44,441,187 | | 48,885,306 | | 53,329,425 | | 57,773,543 | | 62,217,662 | | 66,661,781 | | 71,105,899 | |
(1) For illustration purposes only. These premiums bear no relationship to ongoing valuation analysis and are included herein for discussion purposes only.