Exhibit 99.8
CDC CORPORATION
DISTRIBUTION CALCULATION SCHEDULE FOR EQUITY—WITH EVOLUTION SETTLEMENT
Sale Proceeds from CDC Software Shares Available for Distribution after Reserves (as of 10/31/12) | $ | 88,146,778.99 | ||||||||||||
Additional Funds from Evolution Settlement | $ | 32,644,005.05 | ||||||||||||
Deemed Exercise from APOL of $2.61 Options | $ | 5,163,446.52 | ||||||||||||
|
| |||||||||||||
Gross-up Distribution for Calculation | $ | 125,954,230.56 | ||||||||||||
| Share Calculation | ||||||||||||||
Book Shares Cusip G22022L11 | 45,458,419 | |||||||||||||
Certificated Shares Cusip G2022L10 | 54,047 | |||||||||||||
|
| |||||||||||||
Shares Per Position List | 45,512,466 | |||||||||||||
Excluded Treasury, out of money options and Repricings Excluding APOL | 9,355,399 | |||||||||||||
OUTSTANDING SHARES BEFORE APOL ADJUSTMENT | 36,157,067 | |||||||||||||
Included APOL $2.61 Options per APOL Settlement Agreement | 1,978,332 | |||||||||||||
|
| |||||||||||||
Equity Positions in Distribution Pool with APOL | 38,135,399 | |||||||||||||
APOL’s Equity Position | ||||||||||||||
APOL $2.61 OPTIONS-COMPUTERSHARE | 1,978,332 | |||||||||||||
APOL CLASS A COMMON-COMPUTERSHARE | 996,293 | |||||||||||||
APOL RESTRICTED STOCK AWARDS-COMPUTERSHARE | 908,411 | 3,883,036 | TOTAL COMPUTERSHARE | |||||||||||
APOL CLASS A COMMON-BARCLAYS | 1,282,135 | |||||||||||||
APOL CLASS A COMMON-UBS | 1,666,666 | |||||||||||||
APOL CLASS A COMMON-DB | 50,656 | 2,999,457 | TOTAL NOMINAL | |||||||||||
|
| |||||||||||||
APOL’s Total Equity Position | 6,882,493 | |||||||||||||
Equity Positions in Distribution Pool without APOL | 31,252,906 | |||||||||||||
| Distribution Calculation—Assuming Suppression Letters for APOL Shares in Nominal Name | ||||||||||||||
Distribution Calculation (incl. APOL) prior to effecting APOL Settlement | $ | 3.30 | ||||||||||||
Exercise Cost for APOL $2.61 Options | $ | 5,163,446.52 | ||||||||||||
APOL Distribution after Exercise Cost for $2.61 Options | $ | 17,568,166.11 | ||||||||||||
Less Amount due from APOL under APOL Settlement | $ | (9,000,000.00 | ) | |||||||||||
|
| |||||||||||||
Net Distribution to APOL | $ | 8,568,166.11 | ||||||||||||
|
| |||||||||||||
First Distribution excluding APOL | $ | 103,222,617.93 | ||||||||||||
Secondary Distribution excluding APOL | $ | 9,000,000.00 | ||||||||||||
Secondary Distribution on $9 million | $ | 0.29 | ||||||||||||
Total Distribution except for APOL | $ | 112,222,617.93 | ||||||||||||
|
| |||||||||||||
Total per Beneficial Interest distribution excluding APOL | $ | 3.59 | ||||||||||||
|
| |||||||||||||
Total Distribution including APOL | $ | 120,790,784.04 | ||||||||||||
| Distribution Calculation for APOL—Assuming No Suppression Letters for APOL Shares in Nominal Name | ||||||||||||||
Distribution to APOL on Nominal Shares | $ | 9,906,656.59 | ||||||||||||
Distribution withheld from APOL on Book Shares (Computershare) | $ | 12,824,956.04 | ||||||||||||
Exercise Cost for APOL $2.61 Options | $ | 5,163,446.52 | ||||||||||||
Amount due from APOL under APOL Settlement | $ | 9,000,000.00 | ||||||||||||
|
| |||||||||||||
EXCESS DISTRIBUTION TO APOL | $ | (1,338,490.48 | ) | |||||||||||
