- CAAS Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
CORRESP Filing
China Automotive Systems (CAAS) CORRESPCorrespondence with SEC
Filed: 7 Jan 10, 12:00am
Re: | China Automotive Systems, Inc. (the “Company”) Form 10-K for the year ended December 31, 2008 Filed March 26, 2009 File No. 000-33123 |
1. | Please revise future filings to discuss and analyze results of operations by the operating segments disclosed in note 34 to the financial statement. For example, please discuss and analyze net sales and cost of sales (rather than gross profit) separately for each segment. Because gross profit is impacted by both net sales and cost of sales, we believe a separate discussion of cost of sales results is appropriate. |
2. | We note that a significant portion of selling expenses is made up of after sales service expense. Please tell us, and disclose in the notes to the financial statements in future filings, the nature of these costs and why you believe they are appropriately classified as selling expenses. |
3. | We note that Management’s Repot on Control Over Financial Reporting does not include a paragraph discussing the exemption to include the attestation report of your independent auditor. Please note that until you are required to include an attestation report form your auditor regarding internal controls over financial reporting in your Form 10-K, the Management’s Report on Internal Control Over Financial Reporting should include the following statement: “This annual report does not include an attestation report of the company’s registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by the company’s registered public accounting firm pursuant to temporary rules of the Securities and Exchange Commission that permit the company to provide only management’s report in the annual report.” Please revise your Form 10-K accordingly. See Item 308T of Regulation S-K. |
4. | We note that “Advance payment for property, plant and equipment” is presented as a long-term asset on the balance sheet. Please tell us the nature and terms of these advance payments and tell us when the amounts get reclassified to property, plant and equipment and begin depreciating. |
Dr: Advance payment for property, plant and equipment | ××× |
Cr: Bank deposit | ××× |
Dr: Property, plant and equipment | ××× |
Cr: Advance payment for property, plant and equipment | ××× |
Cr: Bank deposit | ××× |
- | General |
5. | We note from your disclosure in Note 2 that effective January 1, 2008 you adopted the provisions of SFAS No. 157 except as it applies to those nonfinancial assets and liabilities notes in proposed FSP FAS 157-b. In light of the fact that you have financial assets and liabilities that are measured at fair value on a recurring basis, such as your derivatives related to the convertible notes payable, please revise future filings to include the disclosures set forth in paragraph 32 of SFAS No. 157. |
6. | We note from your disclosure on page 49 that Hanlin Chen, Chairman, owns 58% of your common stock of the Company and has the effective power to control the vote on substantially all significant matters without the approval of other stockholders. In future filings, please revise the footnotes to the financial statements to disclose the existence of this potential control relationship with respect to your outstanding common shares. Refer to the requirements of paragraph 2 of SFAS 57. |
- | Interest Costs Capitalized, page 66 |
7. | We note your disclosure that interest costs incurred in connection with specific borrowings for the acquisition, construction or installation of property, plant and equipment are capitalized. Please revise future filings to disclose the total amount of interest costs incurred and capitalized for any period for which some interest costs has been capitalized. See paragraph 21 of SFAS No. 34. |
8. | We note from the discussion in Note 3 on page 71 that the Company was required to adopt FSP APB 14-1, Accounting for Convertible Debt Instruments that May be Settled in Cash upon Conversion on January I, 2009 and that the Company was in the process of evaluating the impact of adoption on the Company’s consolidated financial position and results of operations. However, we note that the Company’s quarterly reports on Form 10-Q for the quarters end March 31, 2009, June 30, 2009 and September 30, 2009 do not discuss the effects that the adoption of FSP APB 14-1 had on the Company’s financial position or results of operations. As it appears that the provisions of the guidance may affect the Company’s accounting treatment for its convertible notes, please tell us and revise future filings to disclose the impact of adopting FSP APB 14-1 on the Company’s financial position and results of operations. If there was no material impact resulting from the adoption of this accounting pronouncement, please explain why. |
9. | We note your disclosure that you have evaluated the convertible notes for terms and conditions that are not clearly and closely associated with the risks of the debt-type host instrument and found that the conversion option was exempt. Please provide us the details of the analysis performed on the conversion option to determine if it should be recorded as a derivative liability under EITF 00-19. Please note that we do not believe that the convertible note would be considered a “conventional convertible” as that term is used in EITF 00-19 and therefore the embedded conversion option would not automatically be exempt from liability classification without further analysis under SFAS 133 and EITF 00-19. Please advise. |
ECF | Calls | Puts | Notes | ||||||
11(a).1—Indexed to the Company’s Stock | Yes | No | No | (1) | |||||
11(a).2—Classified in Stockholders’ Equity: | |||||||||
1. | Settled in unregistered shares. | Yes | NA | NA | (2) | ||||
2. | Sufficient authorized/unissued shares | Yes | NA | NA | (3) | ||||
3. | Explicit limit on shares deliverable | Yes | NA | NA | (4) | ||||
4. | No cash payments for non SEC filings | Yes | NA | NA | (5) | ||||
5. | No make-whole provisions | Yes | (6) | ||||||
6. | No net-cash settlements not available | Yes | NA | NA | (6) | ||||
7. | No rights higher than those of common | Yes | NA | NA | (7) | ||||
8. | No requirement to post collateral | Yes | NA | NA | (8) | ||||
Classified in Stockholders’ Equity | Yes | No | No |
l | Embedded Conversion Option (ECF)—Combines the embedded optional conversion feature, the term-extending option (TEO), the conversion price reset and the anti-dilution put. |
l | The embedded conversion feature is indexed to the Company’s stock and settled in an amount based solely on the stock price. |
l | The put features are indexed to the interest rate of the debt instrument and are not indexed to ordinary shares. |
Authorized share | 80,000,000 | |||
Shares issued and outstanding | 23,959,702 | |||
Shares indexed to stock option plans | 2,177,500 | |||
Shares reserved for issuance pursuant to securities | 1,034,529 | |||
Available shares | 52,828,269 | |||
Shares indexed to the 2/15/08 Financings: | ||||
Debentures | 3,953,596 | |||
Warrants | 1,317,864 | |||
Total shares indexed to Financings | 5,271,460 |
l | The financial instrument provides for an adjustment to the conversion price if the stock price at the six month anniversary is less than 95% of the conversion price. This adjustment is capped at a conversion price of $7.0822. |
l | The conversion rate may be ratcheted down if the Company sells equity shares at a conversion price lower than the current conversion price. For purposes of applying paragraph 20, the Company would presume that the variable conversion rate embodied in the anti-dilution feature is within its control and there is a floor set at $6.7417; therefore, the provision would not violate the condition. |
Cash Payment Required Firm or Contingent | Host Instrument | ECF | Puts and Calls | Indexed interest/yield | Mandatory conversion feature | |||||
+ | + | + | + | + | ||||||
Mandatory redemption | yes | no | no | no | no | |||||
Annual redemption feature | yes | no | no | no | no | |||||
Optional redemption | yes | no | no | no | no | |||||
CIC redemption | no | no | yes | no | no | |||||
Henglong Redemption | no | no | yes | no | no | |||||
Henglong Make Whole | no | no | yes | no | no | |||||
Failure to cure conversion failure | no | no | yes | no | no | |||||
Cross-default with any transaction documents (including warrants) | no | no | yes | no | no | |||||
Cross default with other indebtedness>$3,000,000 | no | no | yes | no | no | |||||
Bankruptcy | no | no | yes | no | no | |||||
Monetary judgment>$2,000,000 | no | no | yes | no | no | |||||
Failure to service debt | no | no | yes | no | no | |||||
Breach of any covenants or debt terms | no | no | yes | no | no | |||||
Cross defaults with other notes in SPA | no | no | yes | no | no | |||||
Non-delivery of shares | no | no | yes | no | no |
10. | We note that you determined the fair value of the warrants using the Black-Scholes option pricing model and the fair value of the put and redemption features using forward cash-flow valuation techniques. Please tell us, and disclose in future filings, the nature and terms of all significant assumptions used in your fair value calculations at the inception of the arrangements and at December 31, 2008. Also, please revise MD&A in future filings to explain the changes in assumptions or other factors responsible for the changes in the fair values of the warrants and the derivatives embedded in the convertible notes. MD&A included in the Company’s Quarterly Reports on Form 10-Q should be similarly revised. |
Estimated Volatility | Risk-free rate | Estimated years | Yield rate | |||||||||||||
February 15, 2008 | 54.60 | % | 2.02 | % | 1.00 | 0.00 | % | |||||||||
December 31, 2008 | 92.36 | % | 0.11 | % | 0.13 | 0.00 | % |
Default Put: | Assess | Comments | ||
Service default | Low | The Company has an established history of debt service and projections indicating its ability to service debt in general. | ||
Bankruptcy/liquidation | Low | This event is within the Company's control | ||
Material judgments | Low | The Company is not aware of any asserted or unasserted claims that would trigger such event. | ||
Suspension of listing* | Low | The Company is not aware of any indications that would result in suspension. | ||
Non-registration events: | ||||
Filing* | Low | The filing of a registration statement is highly probable. | ||
Effectiveness* | Low | Management has a history of making its filings and maintaining listing of its securities. | ||
Continuous Effectiveness* | Low | Management has a history of making its filings and maintaining listing of its securities. | ||
Share non-delivery | Low | The risk is low because delivery is within the Company’s control. | ||
Mandatory redemption put: | ||||
Maintenance of share price at a certain level* | Med | This put is only available subsequent to 2/15/09 and only if the stock price is <45% of the conversion price for 20 trading days. At the date of valuation, the stock price has maintained a value above 45% of the conversion price, so currently the risk is low but increases in the future | ||
Suspension of listing and non-registration events* | Low | The Company is not aware of any indication that would result in suspension. And filing of a registration statement is highly probable | ||
Annual Redemption Rights: | ||||
Allows for redemption rights on specific dates* | High | This is not within the Company’s control | ||
Optional Redemption Feature: | ||||
Allows for redemption if < 10% of note is outstanding | None | This is at the Company's option | ||
Henglong Make Whole Amount and Redemption Right | None | This is not within the Company's control, however, the funds related to the Henglong transaction were held in an escrow account until March 31, 2008 at which time the Henglong transaction occurred. The Henglong Make Whole and Redemption amounts were not applicable unless the Company did not consummate the Henglong transaction by April 15th 2008. Since the transaction did occur prior to April 15, 2008 and the funds were held in escrow prior to that time, there was no value assigned to the puts associated with the Henglong transaction. | ||
Change in Control Put: | ||||
Change in control* | Low | Not within the Company's control- however, there are no impending or planned events |
February 15, 2008 | December 31, 2008 | |||||||||
Penalty/ | Penalty/ | Analysis | ||||||||
Probability | Probability | |||||||||
No events | 45.00 | % | 35.00 | % | ||||||
Non-registration events: | ||||||||||
First year | 0.50 | % | 0.50 | % | ||||||
Second year | 0.50 | % | 0.50 | % | ||||||
Third year | 0.50 | % | 0.50 | % | ||||||
Fourth year | 0.50 | % | 0.50 | % | ||||||
Fifth year | 0.50 | % | 0.50 | % | ||||||
Change in control event: | ||||||||||
First year | 0.50 | % | 0.50 | % | ||||||
Second year | 0.50 | % | 0.50 | % | ||||||
Third year | 0.50 | % | 0.50 | % | ||||||
Fourth year | 0.50 | % | 0.50 | % | ||||||
Fifth year | 0.50 | % | 0.50 | % | ||||||
Mandatory redemption put: | ||||||||||
First year | 0.50 | % | 0.50 | % | ||||||
Second year | 0.50 | % | 15.00 | % | The stock price was | |||||
Third year | 1.00 | % | 5.00 | % | decreasing which | |||||
increased the | ||||||||||
probability that the | ||||||||||
Mandatory | ||||||||||
redemption put | ||||||||||
Fourth year | 1.00 | % | 2.00 | % | would occur. | |||||
Fifth year | 1.00 | % | 1.00 | % | ||||||
Annual redemption rights: | ||||||||||
Second year | 25.00 | % | 30.00 | % | The greatly dropped | |||||
stock price | ||||||||||
increased the | ||||||||||
probability that the | ||||||||||
annual redemption | ||||||||||
Third year | 25.00 | % | 30.00 | % | would occur. |
11. | We note your disclosure that as of August 15, 2008 your valuation of the warrant showed a fair value of $489,719 at inception conversion price of $8.8527 and $551,131 at the reset conversion price of $8.55. Please tell us and disclose in future filings the specific assumptions used in the fair value analysis performed. Also, please explain why the fair value of $489,719 using the inception conversion price is significantly lower than the $798,626 fair value that was assigned at the time the notes were issued in February 2008. Additionally, in light of this increase in the warrant liability at August 15, 2008, please tell us why the fair value of the warrants decreased significantly to $1,977 as of December 31, 2008. As part of your response please tell us the specific assumptions used to determine fair value at December 31, 2008 and explain the differences, if any, from earlier fair value calculation. |
Inception | Quarter ended | Quarter ended | Prior to reset | After reset | Quarter ended | Quarter ended | ||||||||||||||||||||||
February 15, 2008 | March 31, 2008 | June 30, 2008 | August 15, 2008 | August 15, 2008 | September 30, 2008 | December 31, 2008 | ||||||||||||||||||||||
Warrants (Maturity date: February 15, 2009) indexed to common stock: | 1,317,864 | 1,317,864 | 1,317,864 | 1,317,864 | 1,317,864 | 1,317,864 | 1,317,864 | |||||||||||||||||||||
BSM* | $ | 0.6060 | $ | 0.4259 | $ | 0.4404 | $ | 0.3716 | $ | 0.4182 | $ | 0.0064 | $ | 0.0015 | ||||||||||||||
Trading market price | $ | 6.09 | $ | 5.70 | $ | 5.86 | $ | 6.03 | $ | 6.03 | $ | 4.19 | $ | 3.39 | ||||||||||||||
Strike price: | $ | 8.8527 | $ | 8.8527 | $ | 8.8527 | $ | 8.8527 | $ | 8.8527 | $ | 8.8527 | $ | 8.8527 | ||||||||||||||
Strike price adjustment | - | - | - | - | $ | (0.3027 | ) | $ | (0.3027 | ) | $ | (0.3027 | ) | |||||||||||||||
Effective strike for BSM | $ | 8.8527 | $ | 8.8527 | $ | 8.8527 | $ | 8.8527 | $ | 8.5500 | $ | 8.5500 | $ | 8.5500 | ||||||||||||||
Remained contractual term (years)** | 1.00 | 0.88 | 0.63 | 0.50 | 0.50 | 0.38 | 0.13 | |||||||||||||||||||||
Historical volatility for effective term*** | 54.60 | % | 56.01 | % | 64.00 | % | 64.00 | % | 64.00 | % | 49.75 | % | 92.36 | % | ||||||||||||||
Risk-free rate**** | 2.02 | % | 1.55 | % | 2.36 | % | 1.99 | % | 1.99 | % | 1.26 | % | 0.11 | % | ||||||||||||||
Yield Rate***** | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||||
Fair value of warrants:****** | $ | 798,626 | $ | 561,278 | $ | 580,387 | $ | 489,718 | $ | 551,131 | $ | 8,434 | $ | 1,977 |
Note 20. | Minority Interests, page 84 |
12. | We note your disclosure that as of March 20, 2007, Sensor withdrew from USAI, and its withdrawal of intangible assets, and abandonment of all its rights and interest in USAI, was charged to minority interests of $2,830,545. Please explain to us the nature of this transaction and the terms of the agreement with Sensor, including the amount of any consideration transferred. As part of your response please tell us the amount of Sensor’s interest in USAI prior to withdrawal and explain to us how you calculated the amounts recorded for the withdrawal. |
Sensor’s | Additional paid-in capital | |||||||||||||||||||||||
Equity of USAI (before Sensor’s withdrawal at March 20, 2007) | Withdrawal of equity in USAI | Carrying value of intangible assets withdrawn | Abandoned interest | Shared by the Company | Shared by Hongxi | |||||||||||||||||||
a | b | c | d=b-c | e=d*75.9% | f=d*24.1% | |||||||||||||||||||
Additional paid-in capital | $ | 4,337,291 | $ | 3,000,000 | $ | 2,600,204 | $ | 399,796 | $ | 303,445 | $ | 96,351 | ||||||||||||
Foreign currency translation gain | 219,927 | 183,923 | — | 183,923 | 139,598 | 44,325 | ||||||||||||||||||
Stockholders' deficit | (1,177,928 | ) | (353,378 | ) | — | (353,378 | ) | (268,214 | ) | (85,164 | ) | |||||||||||||
Equity | $ | 3,379,290 | $ | 2,830,545 | $ | 2,600,204 | $ | 230,341 | $ | 174,829 | $ | 55,512 |
De: minority interests—Sensor | 2,830,545 | |||
Cr: intangible assets | 2,600,204 | |||
Cr: additional paid-in capital | 174,829 | |||
Cr: minority interests—Hongxi | 55,512 |
13. | We note form the disclosure in Note 20 and elsewhere in the filing, that on March 31, 2008, the Company’s wholly owned subsidiary, Genesis and Wiselink, both of which were controlled by Hanlin Chen and his family, entered into an equity transfer agreement, pursuant to which Wiselink agreed to transfer and assign its 35.5% equity interest in Jingzhou Henglong, one of the Company’s consolidated subsidiaries, to Genesis for total consideration of $32,090,000. We also note that under the terms of the agreement, Genesis is deemed to be the owner of the equity concerned commencing from January 1, 2008 and that the acquisition is considered a business combination of companies under common control and is being accounted for similar to a pooling of interests. |
14. | In a related matter, please tell us and revise the notes to the Company’s financial statements in future filings to explain how the Company determined the value of $7.3060 per share assigned to the 3,023,542 shares that were issued by the Company as part of the consideration for the 35.5% equity interest in Jingzhou Henglong. As part of your response, please explain why the valuation was based on the value as determined as of January 22, 2008, as indicated in the pro forma information included in the Form 8-K/A dated April 3, 2008. |
DATE | VWAP (US$) | |||||
1 | Thursday, December 20, 2007 | 7.5856 | ||||
2 | Friday, December 21 | 7.6802 | ||||
3 | Monday, December 24 | 7.7855 | ||||
4 | Wednesday, December 26 | 8.2891 | ||||
5 | Thursday, December 27 | 8.1095 | ||||
6 | Friday, December 28 | 7.7116 | ||||
7 | Monday, December 31 | 7.8901 | ||||
8 | Wednesday, January 2, 2008 | 7.6461 | ||||
9 | Thursday, January 3 | 7.387 | ||||
10 | Friday, January 4 | 7.0652 | ||||
11 | Monday, January 7 | 6.8789 | ||||
12 | Tuesday, January 8 | 7.0147 | ||||
13 | Wednesday, January 9 | 7.0931 | ||||
14 | Thursday, January 10 | 7.0758 | ||||
15 | Friday, January 11 | 7.0937 | ||||
16 | Monday, January 14 | 7.0112 | ||||
17 | Tuesday, January 15 | 7.028 | ||||
18 | Wednesday, January 16 | 6.8061 | ||||
19 | Thursday, January 17 | 6.5912 | ||||
20 | Friday, January 18, 2008 | 6.3779 | ||||
*Announcement | Tuesday, January 22, 2008* | |||||
and signing LOI | Total | 146.1205 | ||||
20 days' VWAP | 7.3060 | |||||
Amount to be paid in stock | 22,090,000 | |||||
Shares to be issued | 3,023,542 |
15. | We note your disclosure that the fair value of options granted in 2008 was $845,478 which was credited in additional paid-in capital, debited in operating expenses using straight line method over the expected beneficiary period and the difference was recorded as deferred stock compensation. Please note that under SFAS 123(R) the amount credited to additional paid-in capital each period should be the compensation cost that is being recognized for that period. Please revise future filing to remove the deferred compensation category and amount form stockholders equity. Also, please revise Note 21 in future filings to include all the disclosures required by paragraph A240 of SFAS No. 123(R). |
income before tax | Income tax rate | Weight | Weighted rate | |||||||||||||
a | b | c=a/Σa | d=b*c | |||||||||||||
Henglong | $ | 13,994,758 | 15.00 | % | 0.6749 | 10.12 | % | |||||||||
Jiulong | 4,337,670 | 30.00 | % | 0.2092 | 6.28 | % | ||||||||||
Shenyang | 3,087,315 | 7.50 | % | 0.1489 | 1.12 | % | ||||||||||
Zhejinag | 3,002,873 | 16.50 | % | 0.1448 | 2.39 | % | ||||||||||
Wuhu | (1,215,059 | ) | 0.00 | % | (0.0586 | ) | 0.00 | % | ||||||||
Jielong | (59,288 | ) | 0.00 | % | (0.0029 | ) | 0.00 | % | ||||||||
USAI | (652,779 | ) | 0.00 | % | (0.0315 | ) | 0.00 | % | ||||||||
Hengsheng | 0 | 0.00 | % | 0.0000 | 0.00 | % | ||||||||||
Genesis | (978,825 | ) | 17.50 | % | (0.0472 | ) | -0.83 | % | ||||||||
USAHL | (232,726 | ) | 30.00 | % | (0.0112 | ) | -0.34 | % | ||||||||
CAAS | (546,662 | ) | 30.00 | % | (0.0264 | ) | -0.79 | % | ||||||||
Total | $ | 20,737,277 | 1 | 17.95 | % |
income before tax | Income tax rate | Weight | Weighted rate | |||||||||||||
a | b | c=a/Σa | d=b*c | |||||||||||||
Henglong | $ | 15,857,989 | 15.00 | % | 0.8963 | 13.44 | % | |||||||||
Jiulong | (759,330 | ) | 25.00 | % | (0.0429 | ) | -1.07 | % | ||||||||
Shenyang | 2,396,022 | 18.00 | % | 0.1354 | 2.44 | % | ||||||||||
Zhejinag | 2,770,073 | 16.50 | % | 0.1566 | 2.58 | % | ||||||||||
Wuhu | (480,228 | ) | 0.00 | % | (0.0271 | ) | 0.00 | % | ||||||||
Jielong | (75,282 | ) | 0.00 | % | (0.0043 | ) | 0.00 | % | ||||||||
USAI | (60,807 | ) | 0.00 | % | (0.0034 | ) | 0.00 | % | ||||||||
Hengsheng | (293,126 | ) | 0.00 | % | (0.0166 | ) | 0.00 | % | ||||||||
Genesis | 571,046 | 17.50 | % | 0.0323 | 0.56 | % | ||||||||||
USAHL | (390,813 | ) | 30.00 | % | (0.0221 | ) | -0.66 | % | ||||||||
CAAS | (1,843,017 | ) | 30.00 | % | (0.1042 | ) | -3.13 | % | ||||||||
Total | $ | 17,692,526 | 1 | 14.17 | % |
Year | Normal rate | Potential income | Analysis | |||||||||||||
principal of $30,000,000 | ||||||||||||||||
Required rate 11% | ||||||||||||||||
2008 | 10.5/12 | 3 | % | $ | 2,100,000 | =30,000,000*(11%-3%)*10.5/12 | ||||||||||
2009 | 1 | 3.50 | % | 2,250,000 | =30,000,000*(11%-3.5%)*1 | |||||||||||
2010 | 1.5/12 | 4 | % | 262,500 | =30,000,000*(11%-4%)*1.5/12 | |||||||||||
Holder’s Return if electing redemption on Feb. 15, 2010 | $ | 4,612,500 | ||||||||||||||
Return on Investment if redeemed | 15.38 | % | =$4,612,500/30,000,000 | |||||||||||||
Holder’s Return if electing to convert into stock at the conversion price of $7.0822 (market trade price on September 30, 2009 was $9.29) | $ | 9,352,179 | =($9.29-$7.0822)*(30,000,000/7.0822) | |||||||||||||
ROI if conversion | 31.17 | % | =$9,352,179/$30,000,000*100% | |||||||||||||
Holder’s Return if electing to convert into stock at the conversion price of $7.0822 (with market price of $14.62 on 10Q filing date) | $ | 31,929,909 | =($14.62-$7.0822)*(30,000,000/7.0822) | |||||||||||||
ROI on 10Q filing date | 106.43 | % | =($31,929,909)/$30,000,000*100% |
December 31,2008 | Analysis | March 31, 2009 | Analysis | |||||
Year 1 | ||||||||
Total amount of interest due at default rate (13%) | $ | - | No default events | $ | 3,412,500 | *($30,000,000*13%)*(10.5/12) | ||
Total amount of interest due at normal rate (3%) | - | occurred during February 15, 2008 | 787,500 | *($30,000,000*3%)*(10.5/12) | ||||
Maximum Put Penalty | $ | - | to December 31, 2008, no penalty | $ | 2,625,000 | a | ||
Year 2 | ||||||||
Total amount of interest due at default rate (13%) | $ | 4,550,000 | 35000000*13% | $ | 975,000 | *($30,000,000*13%)*3/12 | ||
Total amount of interest due at normal rate (3.5%) | 1,225,000 | 35000000*3.5% | 243,750 | *$30,000,000*3%*1.5/12+ $30,000,000*3.5%*1.5/12 | ||||
Maximum Put Penalty | $ | 3,325,000 | $ | 731,250 | b | |||
Year 3 | ||||||||
Total amount of interest due at default rate (13%) | $ | 4,550,000 | $35,000,000*13% | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||
Total amount of interest due at normal rate (4%) | 1,400,000 | $35,000,000*4% | - | |||||
Maximum Put Penalty | $ | 3,150,000 | $ | - | ||||
Year 4 | ||||||||
Total amount of interest due at default rate (13%) | $ | 4,550,000 | $35,000,000*13% | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||
Total amount of interest due at normal rate (4.5%) | 1,575,000 | $35,000,000*4.5% | - | |||||
Maximum Put Penalty | $ | 2,975,000 | $ | - | ||||
Year 5 | ||||||||
Total amount of interest due at default rate (13%) | $ | 4,550,000 | $ 35,000,000*13% | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||
Total amount of interest due at normal rate (5%) | 1,968,750 | $35,000,000*5% | - | |||||
Maximum Put Penalty | $ | 2,581,250 | $ | - |
December 31, 2008 | Analysis | March 31, 2009 | Analysis | |||||||
Potential put penalty | Potential put penalty | |||||||||
Redemption on | PV Value | PV Value | ||||||||
February 15, 2010 | ||||||||||
Required rate (11%) 2008 | $ | - | No default events occurred during February 15, 2008 to December 31, 2008, no penalty | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
2009 | $ | 1,365,455 | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | |||||
2010 | $ | (257,905 | ) | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||||
Potential Put penalties | $ | 1,107,550 | $ | - | ||||||
Redemption on February 15, 2011 | ||||||||||
2008 | $ | - | No default events occurred during February 15, 2008 to December 31, 2008, no penalty | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
2009 | $ | 1,365,455 | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | |||||
2010 | $ | 929,657 | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | |||||
2011 | $ | (313,450 | ) | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
Potential Put penalties | $ | 1,981,662 | $ | - |
Value at December 31,20 08 | Value at March 31, 2009 | ||||||||||||||||||||||||||
Penalty/ | Weighted | PV Value | Penalty/ | Weighted | PV Value | Analysis | |||||||||||||||||||||
Probability | Penalty | 11.53% | Probability | Penalty | 10.70% | ||||||||||||||||||||||
No events | 36.00 | % | |||||||||||||||||||||||||
Non-registration events: | |||||||||||||||||||||||||||
First year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | Registered | ||||||||||||||
Second year | 0.50 | % | $ | 16,625 | $ | 14,907 | 0.00 | % | $ | - | $ | - | Registered | ||||||||||||||
Third year | 0.50 | % | $ | 15,750 | $ | 12,663 | 0.00 | % | $ | - | $ | - | Registered | ||||||||||||||
Fourth year | 0.50 | % | $ | 14,875 | $ | 10,724 | 0.00 | % | $ | - | $ | - | Registered | ||||||||||||||
Fifth year | 0.50 | % | $ | 12,906 | $ | 8,343 | 0.00 | % | $ | - | $ | - | Registered | ||||||||||||||
Change in control event: | |||||||||||||||||||||||||||
First year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | |||||||||||||||
YA Global and liquidator | |||||||||||||||||||||||||||
Second year | 0.50 | % | $ | 16,625 | $ | 14,907 | 0.00 | % | $ | - | $ | - | of ”LBCCA” have sent a | ||||||||||||||
mandatory redemption notice in | |||||||||||||||||||||||||||
Third year | 0.50 | % | $ | 15,750 | $ | 12,663 | 0.00 | % | $ | - | $ | - | 2009 | ||||||||||||||
Fourth year | 0.50 | % | $ | 14,875 | $ | 10,724 | 0.00 | % | $ | - | $ | - | |||||||||||||||
Fifth year | 0.50 | % | $ | 12,906 | $ | 8,343 | 0.00 | % | $ | - | $ | - | |||||||||||||||
Mandatory redemption put: | |||||||||||||||||||||||||||
First year | 0.00 | % | $ | - | $ | - | 100.00 | % | $ | 2,625,000 | $ | 2,625,000 | * | ||||||||||||||
Second year | 15.00 | % | $ | 498,750 | $ | 447,209 | 65.00 | % | $ | 475,313 | $ | 440,422 | ** | ||||||||||||||
YA Global and liquidator | |||||||||||||||||||||||||||
Third year | 5.00 | % | $ | 157,500 | $ | 126,630 | 0.00 | % | $ | - | $ | - | of ”LBCCA” have sent a | ||||||||||||||
mandatory redemption notice in | |||||||||||||||||||||||||||
Fourth year | 2.00 | % | $ | 59,500 | $ | 42,894 | 0.00 | % | $ | - | $ | - | 2009 | ||||||||||||||
Fifth year | 1.00 | % | $ | 25,813 | $ | 16,686 | 0.00 | % | - | - | |||||||||||||||||
Annual redemption rights: | |||||||||||||||||||||||||||
February 15, 2010 | 30.00 | % | $ | 332,265 | $ | 297,929 | 0.00 | % | $ | - | $ | - | YA Global and liquidator | ||||||||||||||
of ”LBCCA” have sent a mandatory | |||||||||||||||||||||||||||
February 15, 2011 | 30.00 | % | $ | 594,499 | $ | 477,976 | 0.00 | % | $ | - | $ | - | redemption notice in 2009 | ||||||||||||||
Total | $ | 1,788,639 | $ | 1,502,597 | $ | 3,100,313 | $ | 3,065,422 | |||||||||||||||||||
Change in Fair value: | $ | 1,562,825 | =3,065,422-1,502,597 |
Quarter ended | Quarter ended | |||||||||||
December 31, 2008 | March 31, 2009 | Analysis | ||||||||||
warrants(Maturity date: February 15, 2009) indexed to common stock: | 1,317,864 | 1,317,864 | ||||||||||
BSM | $ | 0.0015 | $ | 0.0000 | Executed at the end of period | |||||||
Strike: | ||||||||||||
Trading market price | $ | 3.39 | $ | 3.30 | ||||||||
Strike: | $ | 8.8527 | $ | 8.8527 | ||||||||
Strike price adjustment | $ | (0.3027 | ) | $ | (0.3027 | ) | - | |||||
Effective strike for BSM | $ | 8.5500 | $ | 8.5500 | ||||||||
Term: | ||||||||||||
Contractual term (years) | 0.13 | 0.00 | Maturity date : February 15, 2009 | |||||||||
Volatility: | ||||||||||||
Historical volatility for effective term | 92.36 | % | 20.45 | % | 12/31/08~02/15/09 | |||||||
Risk-free rate | 0.11 | % | 0.05 | % | US Treasury Yield for 45 Days | |||||||
Yield rate | 0.00 | % | 0.00 | % | No distribute dividends plan | |||||||
Fair value of warrants | $ | 1,977 | $ | - | ||||||||
Change in Fair Value: | $ | (1,977 | ) | =$0-$1,977 |
3/31/2009 | Analysis | 6/30/2009 | Analysis | |||||||
Year 1 | ||||||||||
Total amount of interest due at default rate (13%) | $ | 3,412,500 | $ | 3,412,500 | *($30,000,000*13%)*(10.5/12) | |||||
Total amount of interest due at normal rate (3%) | 787,500 | (See table 1) | 787,500 | *($30,000,000*3%)*(10.5/12) | ||||||
Maximum Put Penalty | $ | 2,625,000 | $ | 2,625,000 | a | |||||
Year 2 | ||||||||||
Total amount of interest due at default rate (13%) | $ | 975,000 | (See table 1) | $ | 1,950,000 | *($30,000,000*13%)*(6/12) | ||||
Total amount of interest due at normal rate (3.5%) | 243,750 | (See table 1) | 506,250 | *($30,000,000*3%)*(1.5/12)+ ($30,000,000*3.5%)*(4.5/12) | ||||||
Maximum Put Penalty | $ | 731,250 | $ | 1,443,750 | b | |||||
Year 3 | ||||||||||
Total amount of interest due at default rate (13%) | $ | - | (See table 1) | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
Total amount of interest due at normal rate (4%) | - | (See table 1) | - | |||||||
Maximum Put Penalty | $ | - | $ | - | ||||||
Year 4 | ||||||||||
Total amount of interest due at default rate (13%) | $ | - | (See table 1) | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
Total amount of interest due at normal rate (4.5%) | - | (See table 1) | - | |||||||
Maximum Put Penalty | $ | - | $ | - | ||||||
Year 5 | ||||||||||
Total amount of interest due at default rate (13%) | $ | - | (See table 1) | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
Total amount of interest due at normal rate (5%) | - | (See table 1) | - | |||||||
Maximum Put Penalty | $ | - | $ | - |
March 31, 2009 | Analysis | June 30, 2009 | Analysis | |||||||
Redemption on February 15, 2010 | PV Value | PV Value | ||||||||
Required rate 11% 2008 | $ | - | See table 2 | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
2009 | $ | - | See table 2 | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
2010 | $ | - | See table 2 | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
Potential Put penalties | $ | - | $ | - | ||||||
Redemption on February 15, 2011 | ||||||||||
2008 | $ | - | See table 2 | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
2009 | $ | - | See table 2 | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
2010 | $ | - | See table 2 | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | ||||
2011 | $ | See table 2 | $ | - | YA Global and liquidator of ”LBCCA” have sent a mandatory redemption notice in 2009 | |||||
Potential Put penalties | $ | - | $ | - |
Value at March 31,2009 | Value at June 30, 2009 | ||||||||||||||||||||||||||
Penalty/ | Weighted | PV Value | Penalty/ | Weighted | PV Value | Analysis | |||||||||||||||||||||
Probability | Penalty | 10.70% | Probability | Penalty | 3.686% | ||||||||||||||||||||||
No events | |||||||||||||||||||||||||||
Non-registration events: | |||||||||||||||||||||||||||
First year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | Registered | ||||||||||||||
Second year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | Registered | ||||||||||||||
Third year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | Registered | ||||||||||||||
Fourth year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | Registered | ||||||||||||||
Fifth year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | Registered | ||||||||||||||
Change in control event: | |||||||||||||||||||||||||||
First year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | YA Global and liquidator | ||||||||||||||
Second year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | of ”LBCCA” have sent a | ||||||||||||||
Third year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | mandatory redemption | ||||||||||||||
Fourth year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | notice in 2009 | ||||||||||||||
Fifth year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | |||||||||||||||
Mandatory redemption put: | |||||||||||||||||||||||||||
First year | 100.00 | % | $ | 2,625,000 | $ | 2,625,000 | 100.00 | % | $ | 2,625,000 | $ | 2,625,000 | * | ||||||||||||||
Second year | 65.00 | % | $ | 475,313 | $ | 440,422 | 100.00 | % | $ | 1,443,750 | $ | 1,417,856 | ** | ||||||||||||||
YA Global and liquidator | |||||||||||||||||||||||||||
Third year | 0.00 | % | - | - | 0.00 | % | - | - | of ”LBCCA” have sent a | ||||||||||||||||||
Fourth year | 0.00 | % | - | - | 0.00 | % | - | - | mandatory redemption | ||||||||||||||||||
Fifth year | 0.00 | % | - | - | 0.00 | % | - | - | notice in 2009 | ||||||||||||||||||
Annual redemption rights: | |||||||||||||||||||||||||||
YA Global and liquidator | |||||||||||||||||||||||||||
February 15, 2010 | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | of ”LBCCA” have sent a | ||||||||||||||
February 15, 2011 | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | mandatory redemption notice in 2009 | ||||||||||||||
Total | $ | 3,100,313 | $ | 3,065,422 | $ | 4,068,750 | $ | 4,042,856 | |||||||||||||||||||
Change in Fair value: | $ | 1,562,825 | $ | 977,434 | =$4,042,856-$3,065,422 |
June 30, 2009 | Analysis | September 30, 2009 | Analysis | |||||||
Year 1 | ||||||||||
Total amount of interest due at default rate (13%) | $ | 3,412,500 | $ | 3,412,500 | *($30,000,000*13%)*(10.5/12) | |||||
Total amount of interest due at normal rate (3%) | 787,500 | See table 5 | 787,500 | *($30,000,000*3%)*(10.5/12) | ||||||
Maximum Put Penalty | $ | 2,625,000 | $ | 2,625,000 | a | |||||
Year 2 | ||||||||||
Total amount of interest due at default rate (13%) | $ | 1,950,000 | See table 5 | $ | 3,900,000 | *($30,000,000*13%) | ||||
Total amount of interest due at normal rate (3.5%) | 506,250 | See table 5 | 1,050,000 | *($30,000,000*3.5%) | ||||||
Maximum Put Penalty | $ | 1,443,750 | $ | 2,850,000 | b | |||||
Year 3 | ||||||||||
Total amount of interest due at default rate (13%) | $ | - | See table 5 | $ | 3,900,000 | *($30,000,000*13%) | ||||
Total amount of interest due at normal rate (4%) | - | See table 5 | 1,200,000 | *($30,000,000*4%) | ||||||
Maximum Put Penalty | $ | - | $ | 2,700,000 | c | |||||
Year 4 | ||||||||||
Total amount of interest due at default rate (13%) | $ | - | See table 5 | $ | 3,900,000 | *($30,000,000*13%) | ||||
Total amount of interest due at normal rate (4.5%) | - | See table 5 | 1,350,000 | *($30,000,000*4.5%) | ||||||
Maximum Put Penalty | $ | - | $ | 2,550,000 | d | |||||
Year 5 | ||||||||||
Total amount of interest due at default rate (13%) | $ | - | See table 5 | $ | 4,387,500 | *($30,000,000*13%*13.5/12) | ||||
Total amount of interest due at normal rate (5%) | - | See table 5 | 1,500,000 | *(30,000,000*5%) | ||||||
Maximum Put Penalty | $ | - | $ | 2,887,500 | e |
June 30, 2009 | Analysis | September 30, 2009 | Analysis | |||||||
Redemption on February 15, 2010 | PV Value | PV Value | ||||||||
Required rate 100% | ||||||||||
2008 | $ | - | See table 6 | $ | 2,100,000 | ”LBCCA Liquidator” revoked redemption notices | ||||
2009 | $ | - | See table 6 | $ | 2,139,800 | ”LBCCA Liquidator” revoked redemption notices | ||||
2010 | $ | - | See table 6 | $ | 236,067 | ”LBCCA Liquidator” revoked redemption notices | ||||
Potential Put penalties | $ | - | $ | 4,475,868 | a | |||||
Redemption on February 15, 2011 Required rate 100% | ||||||||||
2008 | $ | - | See table 6 | $ | 2,100,000 | *”LBCCA Liquidator” revoked redemption notices | ||||
2009 | $ | - | See table 6 | $ | 2,139,800 | **”LBCCA Liquidator” revoked redemption notices | ||||
2010 | $ | - | See table 6 | $ | 1,888,540 | ***”LBCCA Liquidator” revoked redemption notices | ||||
2011 | $ | - | See table 6 | $ | 203,503 | ****”LBCCA Liquidator” revoked redemption notices | ||||
Potential Put penalties | $ | - | $ | 6,331,843 | b |
Year | Normal rate | Potential income | Analysis | ||||||||||
principal of $30,000,000 | |||||||||||||
Required rate 11% | |||||||||||||
2008 | 10.5/12 | 3 | % | $ | 2,100,000 | =$30,000,000*(11%-3%)*10.5/12 | |||||||
2009 | 1 | 3.50 | % | 2,250,000 | =$30,000,000*(11%-3.5%)*1 | ||||||||
2010 | 1.5/12 | 4 | % | 262,500 | =$30,000,000*(11%-4%)*1.5/12 | ||||||||
Holders’ investment return if redeemed in 2010 | $ | 4,612,500 | |||||||||||
principal + Potential income | $ | 34,612,500 | =$30,000,000+$4,612,500 | ||||||||||
Yield | $ | 1.15375 | =$34,612,500/30,000,000 | ||||||||||
Required stock price for such yield* | $ | 8.17109 | =$7.0822(conversion price set)*1.15375. | ||||||||||
90% of such stock price** | $ | 7.35398 | =$8.17109*90% | ||||||||||
80% of such stock price*** | $ | 6.53687 | =$8.17109*80% |
Stock price | Probability under such price | Probability of trading price during October 1, 2009 to February, 15, 2010 | Probability of redemption | |||||||||
a | b* | c=a*b | ||||||||||
$8.7 or higher | 0 | % | 50.00 | % | 0 | |||||||
8.6 | 1 | % | 6.00 | % | 0.0600 | |||||||
8.5 | 1 | % | 5.00 | % | 0.0005 | |||||||
8.4 | 2 | % | 5.00 | % | 0.001 | |||||||
8.3 | 3 | % | 5.00 | % | 0.0015 | |||||||
8.2 | 4 | % | 4.00 | % | 0.0016 | |||||||
8.1 | 5 | % | 4.00 | % | 0.0020 | |||||||
8 | 10 | % | 3.00 | % | 0.0030 | |||||||
7.9 | 15 | % | 3.00 | % | 0.0045 | |||||||
7.8 | 20 | % | 2.00 | % | 0.0040 | |||||||
7.7 | 25 | % | 2.00 | % | 0.0050 | |||||||
7.6 | 30 | % | 2.00 | % | 0.0060 | |||||||
7.5 | 35 | % | 2.00 | % | 0.0070 | |||||||
7.4 | 40 | % | 1.00 | % | 0.0040 | |||||||
7.3 | 45 | % | 1.00 | % | 0.0045 | |||||||
7.2 | 50 | % | 1.00 | % | 0.0050 | |||||||
7.1 | 60 | % | 1.00 | % | 0.0060 | |||||||
7 | 70 | % | 0.50 | % | 0.0035 | |||||||
6.9 | 80 | % | 0.50 | % | 0.0040 | |||||||
6.8 | 85 | % | 0.50 | % | 0.0043 | |||||||
6.7 | 90 | % | 0.50 | % | 0.0045 | |||||||
6.6 | 95 | % | 0.50 | % | 0.0048 | |||||||
$6.5 or lower | 99 | % | 0.50 | % | 0.0050 | |||||||
Total | 100.00 | % | 0.0822 |
Year | Normal rate | Potential income | Analysis | ||||||||||
principal of $30,000,000 | |||||||||||||
Required rate 11% | |||||||||||||
2008 | 10.5/12 | 3 | % | $ | 2,100,000 | =$30,000,000*(11%-3%)*10.5/12 | |||||||
2009 | 1 | 3.50 | % | 2,250,000 | =$30,000,000*(11%-3.5%)*1 | ||||||||
2010 | 1 | 4 | % | 2,100,000 | =$30,000,000*(11%-4%)*1 | ||||||||
2011 | 1.5/12 | 4.5 | % | 243,750 | =$30,000,000*(11%-4.5%)*1.5/12 | ||||||||
Holders’ income for redeemed in 2011 | $ | 6,450,000 | |||||||||||
principal + Potential income | $ | 36,450,000 | =$30,000,000+$6,450,000 | ||||||||||
Yield | 1.215 | =$36,450,000/$30,000,000 | |||||||||||
Required stock price for such yield* | $ | 8.60487 | =$7.0822(conversion price set)*1.215. | ||||||||||
90% of such stock price** | $ | 7.74439 | =$8.60487*90% | ||||||||||
80% of such stock price*** | $ | 6.88390 | =$8.60487*80% |
Stock price | Probability under such price | Probability of such stock price during October 1, 2009 to February, 15, 2011 | Probability of redemption | |||||||||
a | b * | c=a*b | ||||||||||
$9.0 or higher | 0 | % | 55.00 | % | 0 | |||||||
8.9 | 1 | % | 7.00 | % | 0.0007 | |||||||
8.8 | 2 | % | 6.00 | % | 0.0012 | |||||||
8.7 | 3 | % | 5.00 | % | 0.0015 | |||||||
8.6 | 4 | % | 4.00 | % | 0.0016 | |||||||
8.5 | 5 | % | 4.00 | % | 0.0020 | |||||||
8.4 | 10 | % | 3.00 | % | 0.0030 | |||||||
8.3 | 15 | % | 3.00 | % | 0.0045 | |||||||
8.2 | 20 | % | 2.00 | % | 0.0040 | |||||||
8.1 | 25 | % | 2.00 | % | 0.0050 | |||||||
8 | 30 | % | 2.00 | % | 0.0060 | |||||||
7.9 | 35 | % | 1.00 | % | 0.0035 | |||||||
7.8 | 40 | % | 1.00 | % | 0.0040 | |||||||
7.7 | 45 | % | 1.00 | % | 0.0045 | |||||||
7.6 | 50 | % | 1.00 | % | 0.0050 | |||||||
7.5 | 60 | % | 0.50 | % | 0.0030 | |||||||
7.4 | 70 | % | 0.50 | % | 0.0035 | |||||||
7.3 | 80 | % | 0.50 | % | 0.0040 | |||||||
7.2 | 85 | % | 0.50 | % | 0.0043 | |||||||
7.1 | 90 | % | 0.50 | % | 0.0045 | |||||||
7 | 95 | % | 0.25 | % | 0.0024 | |||||||
$6.9 or lower | 99 | % | 0.25 | % | 0.0025 | |||||||
100.00 | % | 0.0706 |
Value at June 30, 09 | Value at September 30, 09 | |||||||||||||||||||||||||||
Penalty/ | Weighted | PV Value | Penalty/ | Weighted | PV Value | |||||||||||||||||||||||
Probability | Penalty | 3.686% | Probability | Penalty | 5.15% | Analysis | ||||||||||||||||||||||
No events | ||||||||||||||||||||||||||||
Non-registration events: | ||||||||||||||||||||||||||||
First year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | Registered | |||||||||||||||
Second year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | Registered | |||||||||||||||
Third year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | Registered | |||||||||||||||
Fourth year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | Registered | |||||||||||||||
Fifth year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | Registered | |||||||||||||||
Change in control event: | ||||||||||||||||||||||||||||
First year | 0.00 | % | $ | - | $ | - | 0.00 | % | $ | - | $ | - | The “LBCCA Liquidator” has sent a | |||||||||||||||
Second year | 0.00 | % | $ | - | $ | - | 0.50 | % | $ | 14,250 | $ | 14,072 | revocation for all holder redemption notice, as if they were | |||||||||||||||
Third year | 0.00 | % | $ | - | $ | - | 0.50 | % | $ | 13,500 | $ | 12,210 | never issued. See discussion in response to item 10 for the | |||||||||||||||
Fourth year | 0.00 | % | $ | - | $ | - | 0.50 | % | $ | 12,750 | $ | 10,967 | probability of the triggering of the redemption. | |||||||||||||||
Fifth year | 0.00 | % | $ | - | $ | - | 0.50 | % | $ | 14,438 | $ | 11,810 | The same below. | |||||||||||||||
Mandatory redemption put: | ||||||||||||||||||||||||||||
First year | 100.00 | % | $ | 2,625,000 | $ | 2,625,000 | 0.00 | % | $ | - | $ | - | * | |||||||||||||||
Second year | 100.00 | % | $ | 1,443,750 | $ | 1,417,856 | 0.50 | % | $ | 14,250 | $ | 14,072 | ** | |||||||||||||||
Third year | 0.00 | % | $ | - | $ | - | 0.50 | % | $ | 13,500 | $ | 12,210 | *** | |||||||||||||||
Fourth year | 0.00 | % | $ | - | $ | - | 0.50 | % | $ | 12,750 | $ | 10,967 | **** | |||||||||||||||
Fifth year | 0.00 | % | $ | - | $ | - | 0.50 | % | $ | 14,438 | $ | 11,810 | ***** | |||||||||||||||
Annual redemption rights: | See table 11 and 13 for analysis of annual redemption probability | |||||||||||||||||||||||||||
February 15, 2010 | 0.00 | % | $ | - | $ | - | 8.22 | % | $ | 367,916 | $ | 367,916 | =(table 9) a * 8.22% | |||||||||||||||
February 15, 2011 | 0.00 | % | $ | - | $ | - | 7.06 | % | $ | 447,028 | $ | 447,028 | =(table 9) b * 7.06% | |||||||||||||||
Total | $ | 4,068,750 | $ | 4,042,856 | $ | 924,819 | $ | 913,063 | ||||||||||||||||||||
Change in Fair value: | $ | 977,434 | $ | (3,129,794 | ) | =$913,063-$4,042,856 |
l | A presentation of the most directly comparable financial measure calculated and presented in accordance with GAAP |
l | A reconciliation of the differences between the non-GAAP financial measure disclosed or released with the most comparable financial measure or measures calculated and presented in accordance with GAAP |
l | The reason that management believes the presentation of the non-GAAP information is useful for an investor’s understanding of the registrant’s financial condition and results of operations; and |
l | The additional purposes, if any, for which management uses non-GAPP measures. |
By: /s/ Jie Li |
Jie Li |
Chief Financial Officer |