Shares outstanding: 1,694,756
Book value per share: (39.83¢)
Proposed New Capital Investment: 2.5mm
Use of Funds:
• Marketing/Advertising (3 new markets) 0.9mm
• Operating deficit 0.6mm
• Contingency ... invested as required) 1.0mm
2.5mm
EFTA00728916
Recapitalization Process
I) $560,000 in debt is converted into 55% of the company, or 2,071,368 shares
(270/share ... capital investedkommited of $2.5mm at 20¢/share, or 12,500,000 shares.
3) Resulting ownership:
Initial equity investors: 1,694,756 shares (10.4%)
Hayes (debt conversion
https://www.justice.gov/epstein/files/DataSet%209/EFTA00728916.pdf
Shares outstanding: 1,694,756
Book value per share: (39.830)
Proposed New Capital Investment: 2.5mm
Use of Funds:
• Marketing/Advertising (3 new markets) 0.9mm
• Operating deficit 0.6mm
• Contingency ... invested as required) 1 0mm
2.5mm
EFTA_R1_01519471
EFTA02443901
Recapitalization Process
I) $560,000 in debt is convened into 55% of the company, or 2,071,368 shares ... 270/share)
2) New capital invested/commited of $2.5mm at 200/share, or 12,500,000 shares.
3) Resulting ownership:
Initial equity investors: 1,694,756 shares (10.4%)
Hayes (debt conversion
https://www.justice.gov/epstein/files/DataSet%2011/EFTA02443901.pdf
EFTA01119753Set 9
19p6,239w
connections (when more than one amp is being
terminal block, using the supplied 2.5 mm hex run from the main power wire), use a 50A fuse
wrench. Strip 1/2 inch ... screw on the top of the
terminal block, using the supplied 2.5 mm hex
wrench. Strip 1/2 inch (12mm) of wire and insert
the bare wire into the terminal block ... screws on the top of the
terminal block, using the supplied 2.5 mm hex
wrench. Strip 1/2 inch (12 mm) of insulation
from the end of each wire and insert
https://www.justice.gov/epstein/files/DataSet%209/EFTA01119753.pdf
EFTA02705326Set 11
19p6,253w
connections (when more than one amp is being
terminal block, using the supplied 2.5 mm hex run from the main power wire), use a 50A fuse
wrench. Strip 1/2 inch ... screw on the top of the
terminal block, using the supplied 2.5 mm hex
wrench. Strip 1/2 inch (I2mm) of wire and insert
the bare wire into the terminal block ... screws on the top of the
terminal block, using the supplied 2.5 mm hex
wrench. Strip 1/2 inch (12 mm) of insulation
from the end of each wire and insert
https://www.justice.gov/epstein/files/DataSet%2011/EFTA02705326.pdf