Attached files

file filename
8-K/A - 8-K/A - FOUR RIVERS BIOENERGY INC.f8ka120110.htm
EX-99 - EXHIBIT 99.2 - FOUR RIVERS BIOENERGY INC.exhibit992.htm
EX-99 - EXHIBIT 99.1 - FOUR RIVERS BIOENERGY INC.exhibit991.htm

Exhibit 99.3



Summary of total number of warrants in issue and vesting dates

Warrants granted to directors, officers, key employees and key contractors (jointly defined as 'key team persons')

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A

 

 

 

 

 

 

 

B

 

C

 

D

 

E

 

F

 

G

 

 

 

H

Person

 

Position

 

No. of

 

No. of

 

Total No.

 

Total No.

 

No. of warrants which may vest in future

 

 

 

 

 

 

 

 

warrants

 

warrants

 

of warrants

 

of warrants

 

based upon defined performance targets

 

 

 

 

 

 

 

 

previously

 

now

 

in issue

 

deemed to

 

 

 

 

 

 

 

 

 

Total No.

 

Vesting

 

 

 

 

issued

 

issued

 

(note 1)

 

have vested

 

 

 

 

 

 

 

 

 

of warrants

 

Adjustment

 

 

 

 

 

 

 

 

 

 

(note 2)

 

(note 4)

 

(note 5)

 

(note 6)

 

(note 7)

 

not vested

 

(note 2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stephen Padgett

 

Director, CEO

 

450,000

 

256,649

 

706,649

 

276,319

 

107,583

 

107,583

 

107,583

 

107,581

 

430,330

 

25,001

Martin Thorp

 

Director, CFO

 

650,000

 

224,138

 

874,138

 

369,811

 

126,082

 

126,082

 

126,082

 

126,081

 

504,327

 

36,113

Gary Hudson

 

Director, Senior VP

 

-

 

14,872

 

14,872

 

2,974

 

2,974

 

2,974

 

2,974

 

2,976

 

11,898

 

-

Neil McRae

 

Non-executive director

 

50,000

 

50,000

 

100,000

 

34,999

 

16,250

 

16,250

 

16,250

 

16,251

 

65,001

 

2,778

 

 

 

 

1,150,000

 

545,659

 

1,695,659

 

684,103

 

252,889

 

252,889

 

252,889

 

252,889

 

1,011,556

 

63,892

Other key team persons (note 3)

 

175,000

 

360,000

 

535,000

 

159,496

 

93,876

 

93,876

 

93,876

 

93,876

 

375,504

 

9,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

1,325,000

 

905,659

 

2,230,659

 

843,599

 

346,765

 

346,765

 

346,765

 

346,765

 

1,387,060

 

73,615


Note 1

All warrants previously issued to key team players are subsumed within the issuance of warrants on November 17, 2010;


Note 2

The warrants deemed to have vested include (a) 20% of the new warrants issued on November 17, 2010, plus (b) an agreed number of the previously issued warrants which are now deemed by agreement between the holder and the Company to have vested. The total in (b) is less than the number of warrants that would have been treated as having vested under the previously issued warrant terms by the number shown in column H (and the number of warrants to be vested have been increased by the same amount and spread equally over the future vesting events). This accords with the Company's objective of spreading forward the vesting date of warrants and making future vesting events performance related so as to more directly link the vesting of warrants to key team persons with the success of the Company;


Note 3

These key team persons are not directors or officers of the Company;


Note 4

Exercisable upon the successful raise of new equity or equity based capital of $1,500,000 or more;


Note 5

Exercisable when the Company commences production for sale of electricity or biodiesel products;


Note 6

Exercisable when the Company reaches sustainable production levels of electricity and / or biofuels which, according to the Company’s annual board of directors’ approved business plan for that year, are expected to generate sustainable annual EBITDA of at least $4,000,000 and;


Note 7

Exercisable when, the Company reaches production levels of electricity or biofuels which, according to the Company’s annual board of directors’ approved business plan for that year, are expected to generate sustainable annual EBITDA of at least $6,000,000.