Net Asset Value(s)

FRM Credit Alpha Limited

Final NAV 30 November 2012

FINAL MONTHLY NAV

FRM Credit Alpha Limited (the "Company")

Final Net Asset Value GBP Shares as at 30 November 2012.

The final net asset value per GBP share as at the close of business 30 November 2012 was 83.9 pence.

This valuation, which has been prepared in good faith by the Company's Administrator, is based principally on formal valuations supplied to the Company by the administrators of the Company's underlying investments. Such valuations or estimates are unaudited and may not comply with generally accepted accounting or valuation principles.

Sedol: B8N4QW8

ISIN: GG00B8N4QW87