Attached files

file filename
8-K - FORM 8-K - USMD Holdings, Inc.d301591d8k.htm

Exhibit 2.1

AMENDMENT TO

CONTRIBUTION AND PURCHASE AGREEMENT

This AMENDMENT TO CONTRIBUTION AND PURCHASE AGREEMENT (this “Amendment”), executed on this 9th day of February, 2012, to be effective as of December 15, 2011, is by and among USMD Holdings, Inc., a Delaware corporation (“Holdings”), Urology Associates of North Texas, L.L.P., a Texas limited liability partnership (“UANT”), UANT Ventures, L.L.P., a Texas limited liability partnership (“Ventures”), and USMD Inc., a Texas corporation (“USMD”), and is joined in for limited purposes by John M. House, M.D. and Richard C. Johnston, M.D. Each of the parties to this Agreement is individually referred to herein as a “Party” and collectively, as the “Parties.” Capitalized terms used herein that are not otherwise defined herein shall have the meanings ascribed to them in Article IX of the Agreement (as defined below).

WHEREAS, the parties previously entered into that certain Contribution and Purchase Agreement dated August 19, 2010 (the “Agreement”); and

WHEREAS, before the Closing Date, UANT will merge with a wholly-owned subsidiary of Ventures, with UANT surviving and being a wholly-owned subsidiary of Ventures (the “UANT Merger”); and

WHEREAS, Ventures, Holdings, and MCNT are parties to an agreement (the “MCNT Agreement”), under which MCNT will merge with a wholly-owned subsidiary of Ventures before the Closing Date with MCNT surviving and being a wholly-owned subsidiary of Ventures (the “MCNT Merger”); and

WHEREAS, Ventures, Holdings, and Impel are parties to an agreement (the “Impel Agreement”), under which Impel will merge with a wholly-owned subsidiary of Ventures before the Closing Date with Impel surviving and being a wholly-owned subsidiary of Ventures (the “Impel Merger”); and

WHEREAS, the Contributing USMD Holders desire to, before the Closing Date, contribute at least a portion of their USMD shares directly to Ventures in exchange for partnership interests in Ventures, rather than first contributing them to Holdings; and

WHEREAS, the parties have decided that, at the Closing Date, Ventures shall contribute all of its assets, including its ownership interests in USMD, UANT, MCNT, and Impel, in exchange for shares of common stock in Holdings, thereby eliminating the promissory note described in the Agreement as a portion of the consideration to be received by Ventures; and

WHEREAS, the Parties desire to amend the Agreement in certain other respects;

NOW, THEREFORE, the Parties hereby agree as follows:

1. Contribution by Ventures. In lieu of the contribution described in Section 1.1 of the Agreement, Ventures agrees to contribute, assign, transfer, convey and deliver, or cause to be contributed, assigned, transferred, conveyed and delivered, all of its assets, including all of the equity interests in USMD, UANT, MCNT, and Impel to Holdings in exchange for the consideration described in paragraph 3 of this Amendment.

2. Contribution by USMD Holders. In lieu of the provisions in Section 1.2 of the Agreement, USMD agrees to cause the USMD Holders to contribute their USMD shares as follows:

(a) Those USMD Holders listed on Schedule I as “Contributing USMD Holders” shall, before the Closing Date, contribute their USMD shares (excluding the USMD shares referred to in subparagraph (b) of this paragraph 2) to Ventures in exchange for Class B Partnership Interests in Ventures (the “USMD-Ventures Contribution”);

(b) Each of those USMD Holders listed on Schedule I as “Contributing USMD Holders” shall contribute 57,985 USMD shares to Holdings in exchange for the consideration described in paragraph 3 of this Amendment; and

(c) Those USMD Holders listed on Schedule I as not being “Contributing USMD Holders” (the “Non-Contributing USMD Holders”) shall contribute all of their USMD shares to Holdings in exchange for the consideration described in paragraph 3 of this Amendment.


The contributions to Holdings by Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the Non-Contributing USMD Holders are referred to herein as the “Contribution”.

3. Consideration. In lieu of the provisions in Section 1.4 of the Agreement, the Parties agree that the consideration for the Contribution shall be as follows:

(a) The aggregate consideration payable by Holdings for the Contribution shall be equal to 10,000,000 shares of common stock of Holdings (the “Holdings Shares”), of which (i) an aggregate of Nine Million (9,000,000) shares shall be issued to Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the Non-Contributing USMD Holders at Closing in the amounts and to the persons set forth in Schedule I, which, for avoidance of doubt, shall be issued in proportion to the pro rata percentages set forth next to the name of each person set forth in Schedule I (the “Pro Rata Percentages”), and (ii) an aggregate of One Million (1,000,000) shares (the “Adjustment Shares”) shall be issued to John M. House, M.D. and Richard C. Johnston, M.D., as Nominees for Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the Non-Contributing USMD Holders. The share certificate representing the Adjustment Shares shall be issued on the Closing Date but held by Holdings pending the adjustments described in subparagraph (b), below and shall be transferable only in accordance with subparagraph (e) below. The Adjustment Shares shall be shown as issued and outstanding on the balance sheet of Holdings on the date such shares are issued to John M. House, M.D. and Richard C. Johnston, M.D., as Nominees for Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the Non-Contributing USMD Holders, and shall be legally outstanding under applicable state law.

(b) The allocation of the Adjustment Shares between Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the Non-Contributing USMD Holders shall be determined following the Closing based upon changes in the relative value of the contributions to Holdings made by (i) Ventures (after accounting for the MCNT Merger, the Impel Merger, the UANT Merger and the USMD-Ventures Contribution), (ii) the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and (iii) the Non-Contributing USMD Holders (it being agreed that the value of the contribution to Holdings made by the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment and the Non-Contributing USMD Holders shall be based only on the value of USMD represented by the shares of common stock of USMD contributed to Holdings by the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment the Non-Contributing USMD Holders pursuant to this Agreement and not that portion of the value of USMD contributed to Ventures by the Contributing USMD Holders pursuant to the USMD-Ventures Contribution), in each case between December 31, 2010 and 11:59 p.m. local time in Dallas, Texas on the Closing Date (the “Schedule 1.4 Adjustments”). For illustration only, Schedule I and Schedule 1.41 indicate that, on the Closing Date, 68,663 of the Adjustment Shares would be issued to the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment and the Non-Contributing USMD Holders and 931,337 of the Adjustment Shares would be issued to Ventures. The relative consideration set forth in Schedule 1.41 has been derived in part from the fair market values of the respective business lines of USMD, Ventures, MCNT, and Impel as determined by valuations conducted by an independent third party valuation company.

The Schedule 1.4 Adjustments shall be calculated as follows:

(i) to reflect any changes since December 31, 2011 in “Total Subsidiary Level Debt,” “USMD Corporate Level Debt,” “Ventures/UANT Corporate Level Debt,” “Impel Level Debt,” and “MCNT Corporate Level Debt,” as set forth in Columns D, F, G, H, and I, respectively, of Schedule 1.41;

(ii) to reflect any changes since September 30, 2011 in ownership percentages of the assets or investments held by either USMD, Ventures/UANT, Impel, and MCNT, as reflected in Columns J, L, N, and P, respectively, of Schedule 1.41;

 

-2-


(iii) to reflect on Schedule 1.41 the amount of any “Deferred Payment Obligations” of USMD, Ventures/UANT, Impel, and MCNT as set forth in Cells K62, M62, O62, and Q62, respectively. Such amounts shall be calculated in accordance with the Schedule 1.4 Deferred Payment Obligations as defined in Article IX;

(iv) to reflect the amount of any “Net Working Capital Adjustments” of USMD, Ventures/UANT, Impel, and MCNT in Cells D75 of Schedule 1.42, D68 of Schedule 1.43, D75 of Schedule 1.44, and D75 of Schedule 1.45, respectively; and

(v) to reflect on Schedule 1.41 the amount of any mutually approved capital expenditures (A) since December 31, 2010 relating to fixed assets of the UANT clinical practice and (B) since September 30, 2011 relating to fixed assets or mutually approved capital contributions of USMD, Ventures/UANT, Impel, and MCNT as set forth in Cells K65, M65, O65, and Q65, including without limitation approved capital expenditures for equipment, building or tenant improvements.

(c) For the purposes of computing the adjustments, if any, pursuant to subsection (b) above, no adjustments to the Adjusted Equity Values reflected on Row 69 of Schedule 1.41 shall be made to the extent of any amounts already included in the calculations set forth in Rows 62-65 and Row 67 of Schedule 1.41, and the following provisions shall be applicable:

(i) No later than the later of (i) ninety (90) days following the Closing Date, or (ii) five (5) business days following the final determination of any adjustments to consideration under each of the MCNT Agreement and Impel Agreement, Ventures shall prepare and deliver to Holdings and the USMD Holder Representative a calculation of the Schedule 1.4 Adjustments, based upon its, and MCNT’s and Impel’s financial statements at and as of the Closing Date. Ventures shall provide the USMD Holder Representative, and Holdings shall provide to Ventures, any information and back-up materials reasonably requested by the requesting Party with respect to the Schedule 1.4 Adjustments.

(ii) The USMD Holder Representative shall have thirty (30) days following receipt of Ventures’s calculations of Schedule 1.4 Adjustments to notify Ventures of any dispute of any item contained therein, which notice shall set forth in reasonable detail the basis for such dispute. At any time within such thirty (30)-day period, the USMD Holder Representative shall be entitled to agree with any or all of the items set forth in Ventures’s calculation of the Schedule 1.4 Adjustments.

(iii) If the USMD Holder Representative does not notify Ventures of any such dispute within such thirty (30)-day period, or notifies Ventures of its agreement with Ventures’s calculations, Ventures’s calculations of the Schedule 1.4 Adjustments shall be final and binding on the Parties.

(iv) If the USMD Holder Representative notifies Ventures of any such dispute within such thirty (30)-day period, the Schedule 1.4 Adjustments shall be resolved as follows:

(A) The USMD Holder Representative and Ventures shall jointly determine the extent of any Schedule 1.4 Adjustments as promptly as practicable.

(B) In the event that the USMD Holder Representative and Ventures are unable to agree upon any of the Schedule 1.4 Adjustments, the Parties shall submit such matter to the Dallas, Texas office of Grant Thornton LLP (or if such firm is unwilling or unable to serve, another nationally recognizable accounting firm mutually agreed upon by the Parties), who shall make the final determination with respect to the correctness of the proposed Schedule 1.4 Adjustments in light of the terms and provisions of this Agreement, with such determination being final and binding on the Parties.

Notwithstanding anything herein to the contrary, the Schedule 1.4 Adjustments as set forth in subparagraphs (i) through (v) of paragraph 3(b) as they relate to MCNT and Impel shall be determined pursuant to each of the MCNT Agreement and Impel Agreement and shall be final and binding on the Parties hereto for purposes of any adjustments to the consideration made pursuant hereto.

(d) The allocation of the Adjustment Shares in accordance with this Section 1.4 shall be the Parties’ sole and exclusive basis for allocating Holdings Shares as a result of the relative values of the contributions to Holdings made by (i) Ventures (after accounting for the MCNT Merger, the Impel Merger, the UANT

 

-3-


Merger and the USMD-Ventures Contribution), (ii) the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and (iii) the Non-Contributing USMD Holders. Any allocation of the Adjustment Shares in favor, or to detriment, of Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, or the Non-Contributing USMD Holders shall be made in accordance with such Person’s Pro Rata Percentage.

(e) Once the allocation of the Adjustment Shares in accordance with this Section 1.4 has been finally determined, John M. House, M.D. and Richard C. Johnston, M.D. shall endorse the certificate representing the Adjustment Shares (or execute a separate stock power transferring such shares) to Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the Non-Contributing USMD Holders in accordance with such determination, and Holdings shall deliver the certificate to its transfer agent with instructions to reissue the Adjustment Shares to Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the Non-Contributing USMD Holders. In no event shall the reissuance of the Adjustment Shares to Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the Non-Contributing USMD Holders occur later than five years following the Closing. Neither Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, the Non-Contributing USMD Holders, Holdings, John M. House, M.D. nor Richard C. Johnston shall transfer, pledge, hypothecate or encumber any Adjustment Shares or rights to receive Adjustment Shares except that once the allocation of the Adjustment Shares in accordance with this Section 1.4 has been finally determined, they may transfer and allocate the Adjustment Shares in accordance with and pursuant to this Section 1.4.

(f) During the entire period the Adjustment Shares are held by John M. House, M.D. and Richard C. Johnston, M.D., as Nominees for Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the Non-Contributing USMD Holders: (i) all dividends paid on any Adjustment Share will be distributed when received by John M. House, M.D. and Richard C. Johnston, M.D. to Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the Non-Contributing USMD Holders in proportion to the Pro Rata Percentages and (ii) all voting rights of the Adjustment Shares shall be exercisable by John M. House, M.D. and Richard C. Johnston, M.D. at the direction of and on behalf of Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the applicable Non-Contributing USMD Holders in proportion to the Pro Rata Percentages in the same manner as such shares would be entitled to such voting rights upon the reissuance of the Adjustment Shares to Ventures, the Contributing USMD Holders making contributions described in paragraph 2(b) of this Amendment, and the Non-Contributing USMD Holders under Section 1.4(e).

(g) This Section 3 of this Amendment and Section 1.4 of the Agreement are intended to comply with the requirements set forth in Section 2.02 of Revenue Procedure 84-42, 1984-1 C.B. 521.

4. Options. Section 1.7(b) of the Agreement is amended to read in its entirety as follows:

On the Closing Date, Holdings shall grant to Ventures options to purchase a number of shares of Holdings common stock equal to the number of shares of Holdings common stock that the holders of the USMD Granted Shares are entitled to receive pursuant to Section 1.7(a) above, at an exercise price equal to the quotient of (i) $3.00 divided by (ii) the Conversion Ratio. Such options shall expire five years from the date of issuance under the Holdings Equity Plan and shall be held by Ventures for the benefit of the Class A limited partners.

5. Tax Treatment. Section 11.6 of the Agreement is amended to read as follows:

The parties to this Amendment agree that, for United States federal income tax purposes the Contribution is intended to be, and shall be characterized as, an exchange qualifying under Section 351 of the Internal Revenue Code of 1986, as amended (the “Code”).

6. Issuance of Class B Partnership Interests. The Class B Partnership Interests in Ventures to be issued to the Contributing USMD Holders shall be based upon the relative values of the USMD shares contributed by them to Ventures as compared with the values of Ventures, UANT, MCNT, and Impel, as finally determined pursuant to this Amendment, the MCNT Agreement, and the Impel Agreement.

 

-4-


7. Additional Definition. “USMD Holder Representative” means John House, M. D.

8. Listing Application. Section 5.6 of the Agreement is amended to read as follows:

Holdings shall, as soon as practicable, prepare and submit to NASDAQ a listing application with respect to the listing on the Nasdaq Capital Market of the Holdings Shares issuable pursuant to the Contribution, and shall use its best efforts to obtain, prior to the Closing, approval for the listing of the Holdings Shares on the Nasdaq Capital Market, or another stock exchange agreed to in writing by the Parties, subject in either case to official notice of issuance.

9. Conditions Precedent to Obligations of USMD.

(a) Section 6.2 of the Agreement is amended to read as follows:

All of the representations and warranties made by Ventures, UANT and Holdings in this Agreement and in all certificates and other documents delivered by Ventures, UANT or Holdings to USMD pursuant hereto, shall have been true and correct in all material respects as of the date hereof, and shall be true and correct in all material respects at the Closing Date, with the same force and effect as if such representations and warranties had been made at and as of the Closing Date, except for changes permitted or contemplated by this Agreement, changes approved in writing by USMD and Holdings or any failure of any such representations and warranties to be true and correct in all material respects at the Closing Date solely as result of the consummation of the Impel Merger and/or the MCNT Merger on the Closing Date.

(b) Section 6.7 of the Agreement is amended to read as follows:

The S-4 Registration Statement shall have been declared effective by the SEC and NASDAQ shall have approved the listing on the Nasdaq Capital Market of the Holdings Shares issuable pursuant to the Contribution or such shares shall have been approved for listing on another stock exchange agreed to in writing by the Parties.

10. Conditions Precedent to Obligations of Ventures and UANT. Section 7.7 of the Agreement is amended to read as follows:

The S-4 Registration Statement shall have been declared effective by the SEC and NASDAQ shall have approved the listing on the Nasdaq Capital Market of the Holdings Shares issuable pursuant to the Contribution or such shares shall have been approved for listing on another stock exchange agreed to in writing by the Parties.

11. Subsequent Transfers of UANT Business Units. Section 8.9(b) of the Agreement is hereby deleted.

12. Survival of Representations, Warranties and Covenants. The first sentence of Section 8.12 of the Agreement is hereby deleted.

13. D&O Coverage. Holdings (or a third party at the direction of Holdings), at Holding’s sole expense, will pay at the Closing an amount sufficient to enable UANT to purchase “tail” coverage for a period of six (6) years following the Closing Date under the directors and officers liability insurance policy of UANT, as in effect on the Closing Date, up to an aggregate amount not to exceed $55,000.

14. New Definitions. The following definitions are added to Article IX of the Agreement:

Impel” means Impel Management Services, L.L.C., a Texas limited liability Company.

MCNT” means The Medical Clinic of North Texas, P.A., a Texas Professional Association.

Schedule 1.4 Deferred Payment Obligations” means, in the case of UANT and Ventures, those certain deferred payments payable to Ken Licker, M.D.P.A., Robert Dowling, M.D.P.A., Gordon Brodie, M.D.P.A., and Mark Norris, M.D.P.A.

15. Revised Definitions. At Article X, the defined term, “Schedule III Deferred Payment Obligations” shall be deleted. In addition, the definitions of the defined terms below shall be revised so that such terms shall be defined as follows:

 

-5-


Conversion Ratio” means the quotient of (a) the number set forth in Cell K72 of Schedule 1.41after the completion of the Schedule 1.41 Adjustments, divided by (b) the number of shares of USMD common stock outstanding immediately prior to the Closing.

Outside Closing Date” means August 31, 2012.

16. Expenses. Section 8.2 of the Agreement is amended to read as follows:

8.2. Expenses. Except as provided in Section 8.1 and in the second paragraph of this Section 8.2, each Party shall pay its own expenses incurred in connection with this Agreement and the Transactions, whether or not the Agreement or the Transactions are consummated.

Holdings shall pay all filing fees in connection with all pre-transaction notifications required under the Hart-Scott-Rodino Antitrust Improvement Act of 1976, as amended, and the rules and regulations promulgated thereunder, in connection with the Transactions (including, without limitation, the UANT Merger, the MCNT Merger, and the Impel Merger).

[the rest of this page is blank]

 

-6-


IN WITNESS WHEREOF, the parties hereto have caused this Amendment to Contribution and Purchase Agreement to be duly executed by their respective authorized signatories as of the date first indicated above.

 

HOLDINGS
USMD Holdings, Inc., a Delaware corporation
By:   /s/ John House, M.D.
Name: John House, M.D.
Title: President
USMD
USMD Inc., a Texas corporation
By:   /s/ John House, M.D.
Name: John House, M.D.
Title: Chairman and Chief Executive Officer
UANT

Urology Associates of North Texas, L.L.P., a Texas

limited liability partnership

By:   /s/ Dr. Mark McCurdy
Name: Dr. Mark McCurdy
Title: Authorized Partner
By:   /s/ Dr. Richard Scriven
Name: Dr. Richard Scriven
Title: Authorized Partner
By:   /s/ Dr. Keith Waguespack
Name: Dr. Keith Waguespack
Title: Authorized Partner
By:   /s/ Dr. Ira Hollander
Name: Dr. Ira Hollander
Title: Authorized Partner

 

-7-


IN WITNESS WHEREOF, the parties hereto have caused this Amendment to Contribution and Purchase Agreement to be duly executed by their respective authorized signatories as of the date first indicated above.

 

VENTURES

UANT Ventures, L.L.P., a Texas limited liability

partnership

By:   /s/ Dr. Mark McCurdy
Name: Dr. Mark McCurdy
Title: Authorized Partner
By:   /s/ Dr. Richard Scriven
Name: Dr. Richard Scriven
Title: Authorized Partner
By:   /s/ Dr. Keith Waguespack
Name: Dr. Keith Waguespack
Title: Authorized Partner
By:   /s/ Dr. Ira Hollander
Name: Dr. Ira Hollander
Title: Authorized Partner

JOINED SOLELY FOR THE PURPOSES OF

SECTION 3:

/s/ John M. House, M.D.
John M. House, M.D.
/s/ Richard C. Johnston, M.D.
Richard C. Johnston, M.D.

 

-8-


Schedule I to Amendment to Contribution and Purchase Agreement

 

    

USMD Common

Stock Held

    

“Contributing

USMD Holder”

  

USMD Shares

Contributed to

Ventures

    

USMD Shares

Contributed to

Holdings

     Pro Rata
Percentage
 

John House

     5,664,196       Yes      5,664,196            0.0000   

H.P. Hezmall

     3,664,196       Yes      3,606,211         57,985         0.0684   

David Ellis

     3,661,196       Yes      3,603,211         57,985         0.0684   

Paul Thompson

     3,655,196       Yes      3,597,211         57,985         0.0684   

Steve House

     1,832,528       Yes      1,774,543         57,985         0.0684   

Charles Bradford

     1,714,195       Yes      1,656,210         57,985         0.0684   

Jacob Rosenstein

     1,252,584       No      —           1,252,584         1.4769   

Charles Cook

     931,005       Yes      873,020         57,985         0.0684   

Christopher Dunleavy

     721,900       Yes      663,915         57,985         0.0684   

Neil House

     540,864       Yes      482,879         57,985         0.0684   

Wade Lowry

     446,686       Yes      446,686            0.0000   

Tom Hall

     330,000       Yes      272,015         57,985         0.0684   

Glen Wyant

     284,640       No      —           284,640         0.3356   

Jeffrey W. Heitkamp

     281,276       No      —           281,276         0.3316   

Todd Profit Sharing Plan

     255,164       No      —           255,164         0.3009   

Kenneth Licker

     192,150       Yes      192,150            0.0000   

Jim Saalfield

     191,645       Yes      191,645            0.0000   

Gary Price

     178,131       Yes      178,131            0.0000   

Michael Biavati

     154,168       No      —           154,168         0.1818   

Pat Collini

     150,547       Yes      150,547            0.0000   

Russell Dickey

     87,292       No      —           87,292         0.1029   

Marian Zinnante

     77,593       No      —           77,593         0.0915   

Jim Edwardson

     65,000       No      —           65,000         0.0766   

Lawrence J. Alter

     63,393       Yes      63,393            0.0000   

Scott Allen

     59,407       No      —           59,407         0.0700   

Michael McCullough

     50,678       No      —           50,678         0.0598   

Ali Shirvani

     50,000       Yes      50,000            0.0000   

Robert L. True

     48,495       No      —           48,495         0.0572   

James W. Ward

     48,495       No      —           48,495         0.0572   

A.E. Thurman, M.D.

     43,487       No      —           43,487         0.0513   

Gordon Brody

     42,363       Yes      42,363            0.0000   

Kirk Pinto

     40,467       Yes      40,467            0.0000   

Mary Finke

     38,797       No      —           38,797         0.0457   

G. Byron Kallam

     35,644       No      —           35,644         0.0420   

Tracy Rukab

     35,644       No      —           35,644         0.0420   

Randy Hess

     35,000       No      —           35,000         0.0413   

Kurt Kaufman

     35,000       No      —           35,000         0.0413   

Ashton Flp

     30,000       No      —           30,000         0.0354   

Ellen Parrill

     29,098       No      —           29,098         0.0343   

Kenneth Likker, M.D.

     28,990       No      —           28,990         0.0342   

Terri Crawford

     25,000       No      —           25,000         0.0295   

Chris Lichty

     25,000       No      —           25,000         0.0295   

John W. Johnson, III

     23,763       No      —           23,763         0.0280   

John R. Jeffers

     19,399       No      —           19,399         0.0229   

Ralph T. Wiegman

     19,399       No      —           19,399         0.0229   

Keryn M. Dias

     19,398       No      —           19,398         0.0229   

Cliff Vestal

     12,000       Yes      12,000            0.0000   


John Pumphry

     11,881         No                 11,881         0.0140   

Richard Lieman

     10,000         No                 10,000         0.0118   

Scott Ashton

     10,000         No                 10,000         0.0118   

Leea Bristow

     10,000         No                 10,000         0.0118   

David Cavallaro

     10,000         No                 10,000         0.0118   

Monty Trimble

     7,072         No                 7,072         0.0083   

Robert Bell

     5,365         No                 5,365         0.0063   

Mike Mycoskie

     5,000         No                 5,000         0.0059   

Jan Turley

     5,000         No                 5,000         0.0059   

JJ Fedderson

     5,000         No                 5,000         0.0059   

Mark Freis

     5,000         No                 5,000         0.0059   

Larry Haun

     5,000         No                 5,000         0.0059   

Ty Miller

     5,000         No                 5,000         0.0059   

Luis Nolasco

     5,000         No                 5,000         0.0059   

Jennifer Passamano

     5,000         No                 5,000         0.0059   

Terry White

     5,000         No                 5,000         0.0059   

Gabe Zablatnik

     4,000         No                 4,000         0.0047   

Tahir Ali

     3,564         No                 3,564         0.0042   

Steve Miller

     3,255         No                 3,255         0.0038   

Harrison Mitchell Abrahams, M.D., P.A.

     57,985         No                 57,985         0.0684   

Lawrence J. Alter, M.D., P.A.

     57,985         No            57,985         0.0684   

Aaron M. Amos, M.D., P.A.

     57,985         No                 57,985         0.0684   

Jeffrey C. Applewhite, M.D., P.A.

     57,985         No                 57,985         0.0684   

Richard H. Bevan-Thomas, M.D., P.A.

     34,789         No                 34,789         0.0410   

Gordon S. Brody, M.D., P.A.

     57,985         No            57,985         0.0684   

Tracy Cannon-Smith M.D.P.A.

     50,251         No                 50,251         0.0592   

Paul Chi-An Chan, M.D., P.A.

     57,985         No                 57,985         0.0684   

Weber Chuang M.D., P.A.

     57,985         No                 57,985         0.0684   

M. Patrick Collini, M.D., P.A.

     57,985         No            57,985         0.0684   

Kevin D Diamond MD PA

     57,985         No                 57,985         0.0684   

Robert A. Dowling, M.D., P.A.

     57,985         No                 57,985         0.0684   

Patrick R. Frey, M.D., F.A.C.S., P.A.

     57,985         No                 57,985         0.0684   

S. Alexis Gordon, MD PA

     50,251         No                 50,251         0.0592   

Michael B. Gruber, M.D., P.A.

     57,985         No                 57,985         0.0684   

Ira N. Hollander, M.D., P.A.

     57,985         No                 57,985         0.0684   

John M. House, M.D., P.A.

     57,985         No            57,985         0.0684   

John W. Jaderlund, MD, PA

     57,985         No                 57,985         0.0684   

J. Daniel Johnson, M.D., P.A.

     57,985         No                 57,985         0.0684   

E. Paul Kaplan, M.D., P.A.

     57,985         No                 57,985         0.0684   

Wade L. Lowry, M.D., P.A.

     57,985         No            57,985         0.0684   

Justin T. Lee MD PA

     57,985         No                 57,985         0.0684   

Cleburne Urology Associates, P.A. (Barney Maddox)

     57,985         No                 57,985         0.0684   

Mark Alan McCurdy, M.D., P.A.

     57,985         No                 57,985         0.0684   

F.H. Moore III, M.D., P.A.

     57,985         No                 57,985         0.0684   


Mark A. Norris, M.D., P.A.

     57,985         No                 57,985         0.0684   

Christopher Pace, M.D., P.A.

     57,985         No                 57,985         0.0684   

Kirk Pinto, M.D., P.A.

     57,985         No            57,985         0.0684   

V. Gary Price, M.D., P.A.

     57,985         No            57,985         0.0684   

Jeff L. Pugach, M.D., P.A.

     57,985         No                 57,985         0.0684   

Delbert C. Rudy, P.A.

     57,985         No                 57,985         0.0684   

James G. Saalfield, M.D., P.A.

     57,985         No            57,985         0.0684   

Andrew C Sambell M.D.P.A.

     57,985         No                 57,985         0.0684   

Richard R. Scriven, M.D., P.A.

     57,985         No                 57,985         0.0684   

David L. Shepherd, M.D., P.A.

     57,985         No                 57,985         0.0684   

Ali Shirvani, M.D., P.A.

     57,985         No                 57,985         0.0684   

Marie-Blanche Tchetgen, M.D., P.A.

     57,985         No                 57,985         0.0684   

Scott A Thurman M.D., P.A.

     57,985         No                 57,985         0.0684   

Thomas C. Truelson, M.D., P.A.

     57,985         No                 57,985         0.0684   

James C. Vestal, M.D., P.A.

     57,985         No            57,985         0.0684   

Keith A. Waguespack M.D., P.A

     57,985         No                 57,985         0.0684   

Diane C. West, M.D., P.A.

     57,985         No                 57,985         0.0684   
  

 

 

          

 

 

    
     29,707,912            23,560,793         6,147,119         7.2478   

Ventures

                 92.7522   


Schedule 1.41

 

    

A

 

B

  C     D     E     F     G     H     I     J     K     L     M     N     O     P     Q  
    Entity       Total
Enterprise
Value
    Total
Subsidiary
Level Debt

(+/-  Net
working
capital
excess
(deficit)
    Total
Enterpise
Value Less
Subsidiary
Level Debt
    USMD
Corporate
Level Debt
    Ventures/
UANT
Corporate
Level Debt
    Impel
Corporate
Level
Debt
    MCNT
Corporate
Level Debt
    USMD Enterprise
Value
    UANT Enterpise
Value
    Impel Enterprise
Value
    MCNT Enterpise
Value
 
                        % Own     $ Value     % Own     $ Value     % Own     $ Value     % Own     $ Value  

5

                                 

6

  USMD                              

7

   

USMD Arlington

    165,280,000        (40,956,000)        124,324,000                5.00%        6,216,200        23.4368%        29,137,567           

8

   

USMD FW Hospital

    49,000,000        (17,529,000)        31,471,000                20.00%        6,294,200        10.8565%        3,416,649           

9

                                 

10

   

USMD Hospital Division

    31,880,000          31,880,000                100.00%        31,880,000               

11

   

USMD Cancer Division

    27,450,000          27,450,000                100.00%        27,450,000               

12

   

Willowbrook Cancer

    10,870,000        0        10,870,000                0.00%        0               

13

                                 

14

   

USMD Litho Division

                             

15

   

Management

    5,550,000          5,550,000                100.00%        5,550,000               

16

   

Minority Partnership Interests

    9,920,000        (117,000)        9,803,000        (7,220,000)              *Varies        9,803,000               

17

                                 

18

   

USMD Inc Holding Company Debt

          (730,000)                         

19

                                 

20

  Ventures                              

21

   

UANT

                             

22

   

Cancer

    46,290,000          46,290,000          (5,172,000)                100%        46,290,000           

23

   

Imaging

    4,730,000          4,730,000          (291,000)                100%        4,730,000           

24

   

Lab

    7,890,000          7,890,000          (60,000)                100%        7,890,000           

25

   

Research

    880,000          880,000                    100%        880,000           

26

   

Practice

    5,370,000          5,370,000          (7,907,000)                100%        5,370,000           

27

                                 

28

    UANT Owned:                              

29

   

MetroStone Management

    9,160,000          9,160,000                    88.5472%        8,110,924           

30

   

Dallas Stone Management

    9,030,000          9,030,000                    31.4453%        2,839,514           

31

   

North Texas Stone Management

    5,580,000        (90,000)        5,490,000                    30.00%        1,647,000           

32

   

Waxahachie Surgery Center

                      4.51%        41,000           

33

   

US Urology

                      0.00%        0           

34

   

Linked Urology Research Network

                      0.00%        0           

35

                                 

36

    UANT Ventures                              

37

   

Baylor Carrolton

                      0.00%        0           

38

   

North Texas Hospital

                      0.88%        180,000           

39

   

Neo—Alliance

                      0.00%        0           

40

                                 

41

    UANT Ventures (Corporate Debt)             (560,668)                       

42

    UANT Lithotripsy (Corporate Debt)             (561,000)                       

43

                                 

44

  Impel                              

45

   

Impel Management Services, L.L.C.

    6,562,000          6,562,000                        100%        6,562,000       

46

   

Impel Consulting Experts

    3,653,000          3,653,000                        100%        3,653,000       

47

   

Impel (Corporate Debt)

              (313,163)                     

48

                                 

49

  MCNT                              

50

   

Clinical Lab (TBD by VMG)

        0                            100%        0   

51

   

Imaging (TBD by VMG)

        0                            100%        0   

52

   

Other (TBD by VMG)

        0                            100%        0   

53

   

Other (TBD by VMG)

        0                            100%        0   

54

   

Other (TBD by VMG)

        0                            100%        0   

55

   

Total MCNT (Per HCI)

    57,300,000          57,300,000                            100%        57,300,000   

56

   

MCNT (Corp Debt & Deferred Comp Plans)

                (13,472,086)                   

57

                                 

58

   

Total

    456,395,000        (58,692,000)        397,703,000        (7,950,000)        (14,551,668)        (313,163)        (13,472,086)          87,193,400          110,532,654          10,215,000          57,300,000   
 

 

 

 

 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

59

                                 

60

  Total Gross Enterprise Value                      87,193,400          110,532,654          10,215,000          57,300,000   

61

  Adjustments:                              

62

   

Deferred Payout Obligations (as defined in Section 1.4(c)(iii) of the     Agreement)

                    0                  —     

63

   

Net Working Capital Adjustment (as defined in Section 1.4(c)(iv) of     the Agreement)

                    6,142,131          727,993          1,861,966          (854,489)   

64

   

Surplus Assets (subset of working capital adjustment)

                    0          —            1,460,624          2,530,141   

65

   

Approved Capital Expenditures (as defined in Section 1.4(c)(v) of the     Agreement)

                    0          2,941,982          0       
 

 

                   

 

 

     

 

 

     

 

 

     

 

 

 

66

  Adjusted Net Enterprise Value (Purchase Price)                    93,335,531          114,202,629          13,537,590          58,975,662   

67

   

Less: Indebtedness (columns F,G, H, I)

                    (7,950,000)          (14,551,668)          (313,163)          (13,472,086)   

68

                                 
 

 

                   

 

 

     

 

 

     

 

 

     

 

 

 

69

  Value of Contribution to Holdings                     85,385,531          99,650,961          13,224,427          45,503,566   

70

                                 

71

  Relative Value of Contribution to Holdings                     35.027880%          40.880016%          5.425083%          18.667020%   

72

  Number of Shares of Holdings Stock                     3,502,788          4,088,002          542,508          1,866,702   

 

Schedule 1.41


Schedule 1.42

USMD Net Working Capital Adjustments

 

   

A

 

B

  C     D     E  
3  

Accounts

 

Comments

  USMD Inc
Consolidated
Management
Company
    USMD Inc
Consolidated
Management
Company
       
4           Sept 30 2011     Acquisition Date        
5  

Cash

      8,983,693       
6  

Management Fee AR (Hospital & Litho & CTC)

      1,744,118       
7  

Allowance for Doubtful Accounts

       
8  

Management Fee AR (CTC)

       
9  

Federal Income Tax Refund

       
10  

Deferred Tax Asset

      177,245       
11  

AR Other Net of Allowance

      23,575       
12  

Prepaids and Other Current Assets

      340,979       
     

 

 

     
13  

Total Current Assets

  Ties to G/L     11,269,610        —       
     

 

 

     
14          
15  

Accounts Payable

      120,871       
16  

Related Party Payable

      5,940       
17          
18          
19          
     

 

 

     
20  

Total Intercompany Receivable from LP

      126,811       
     

 

 

     
21          
22  

Intercompany Payable/(Receivable):

      (294,493    
23  

Due to Matrx

       
24  

Due From USL

       
25  

Due From Admin Svcs

  Portion is attributable to Arl/FW/Litho LP      
26  

Due from CTC

       
27  

Due to USMD Inc

       
28  

Due to Admin

       
     

 

 

     
29  

Total Intercompany

  Subject to Reconciliation of LP related Exps     (294,493    
     

 

 

     
30          
         
31  

Accrued Interest Payable

  TBD whether included or excluded     —         
32  

Accrued Expenses

  Subject to review for completeness     3,287,177       
33          
34  

Accrued Franchise Tax

       
35  

Federal Taxes Payable

       
36  

State Taxes Payable

       
     

 

 

     
37  

Total Accrued Liabilities

      3,287,177       
     

 

 

     
38          
 

Accrued Payroll Liabilities:

   

 

 

     
40  

Accrued Payroll

      1,187,392       
41  

Accrued PTO

   

 

 

     
42  

Payroll Related Liabilities

       
     

 

 

     
43  

Total Accrued Payroll

      1,187,392        —       
     

 

 

     
44          
45  

Current Portion of Debt

  Excluded from Calculation      
     

 

 

     
46  

Total Current Liabilities

  Ties to G/L     4,306,887        —       
     

 

 

     
47          
     

 

 

     
48  

Net Working Capital

      6,962,723        —          A   
     

 

 

     
49          
50  

USMD Inc Net Working Capital Settlement Target

  

 
51          
52           USMD Inc        
53           9/30/11 YTD     Annualized        
54          
55  

Management Fee Revenue

      13,473,381        17,964,508     
56  

Arlington Staff Pass Through Revenue

      4,143,438        5,524,584     
57  

Fort Worth Staff Pass Through Revenue

      1,707,193        2,276,257     
58  

CTC Staff Pass Through Revenue

      2,057,133        2,742,844     
59  

Physicists Revenue

      2,307,241        3,076,321     
60  

Salary Processing Fee Revenue

      29,420        39,227     
     

 

 

   

 

 

   
61  

Total Net Revenue (not incl. interest)

      23,717,806        31,623,741     
     

 

 

   

 

 

   
62          
63  

Less:

       
64          
65  

Arlington Staff Pass Through Revenue

  Reimbursement of Cost (Contra Expense)     4,143,438        5,524,584     
66  

Fort Worth Staff Pass Through Revenue

  Reimbursement of Cost (Contra Expense)     1,707,193        2,276,257     
67  

CTC Staff Pass Through Revenue

  Reimbursement of Cost (Contra Expense)     2,057,133        2,742,844     
68  

Salary Processing Fee Revenue

  Reimbursement of Cost (Contra Expense)     29,420        39,227     
         
69  

Total Cost Reimbursement (I.E Contra Expense)

      7,937,184        10,582,912     
     

 

 

     
70          
71  

Adjusted Net Revenue

      15,780,622        21,040,829     
     

 

 

   

 

 

   
72          
73  

Net Working Capital Target = Net Revenue @ 3.9%

      615,444        820,592        B   
74          
75  

Actual Net Working Capital Adjustment to Purchase Price as of Acquisition Date

      6,142,131        A-B   

 

Schedule 1.42


Schedule 1.43

UANT Net Working Capital Adjustments

 

   

A

 

B

  C    

D

 

E

  F     G     H  

1

2

3

 

Accounts

 

Comments

  UANT & UANT
Ventures
Excluding Clinic
   

UANT & UANT
Ventures
Excluding Clinic

      UANT Clinic &
Video
    UANT Clinic &
Video
       
4           Sept 30 2011    

Acquisition Date

      Sept 30 2011     Acquisition Date        
5  

Cash

      2,935,213             
6  

Net Patient AR

  Subject to GAAP Collectibility Assessment     3,634,477             
7  

Allowance for Doubtful Accounts

             
8  

Deposits

             
9                
10                
11  

AR Other

      537,178             
12  

Prepaids and Other Current Assets

      629,789             
     

 

 

       

 

 

     
13  

Total Current Assets

  Ties to G/L     7,736,657      —         —          —       
     

 

 

       

 

 

     
14                
15  

Accounts Payable

      (10,271          
16                
17  

Accrued Interest Payable

  Not included in the calculation            
18  

Accrued Expenses

  Subject to review for completeness     1,425,409             
19  

Accrued Bonus

  Subject to review for completeness/Achievablity            
20  

Accrued Franchise Tax

             
21  

Partner Withdraw Payable

      113,898             
22  

State Taxes Payable

             
     

 

 

       

 

 

     
23  

Total Accrued Liabilities

      1,539,307      —         —          —       
     

 

 

       

 

 

     
24                
25  

Accrued Payroll Liabilities:

             
26  

Accrued Payroll

      1,865,283             
27  

Accrued PTO

             
28  

Payroll Related Liabilities

             
     

 

 

       

 

 

     
29  

Total Accrued Payroll

      1,865,283      —         —          —       
     

 

 

       

 

 

     
30                
31  

Current Portion of Debt

  Excluded from Calculation            
     

 

 

       

 

 

     
32  

Total Current Liabilities

  Ties to G/L     3,394,319      —         —          —       
     

 

 

       

 

 

     
33                
34  

Net Working Capital

      4,342,338      —     A     —          —          X   
     

 

 

       

 

 

     
35                
               
36   UANT L.P.& UANT Ventures L.L.C. Inc Net Working Capital Settlement Target   
37  
38           UANT & UANT Ventures                      
39          

 

   

9/30/11 YTD

                     
40  

UANT CTC Revenue

      12,174,806        
41  

UANT Imaging Revenue

      1,151,459        
42  

UANT Lab Revenue

      2,643,607        
43  

UANT Research Revenue

      475,982        
46                
       

 

       
47  

Total Net Revenue (not incl. interest)

      —        16,445,854        
       

 

       
48                
49  

Less:

             
54                
55  

Total Adjustments

      —        —          
56                
57  

Adjusted Net Revenue Annualized

      —        21,927,805        
     

 

 

   

 

       
58                
59  

Net Working Capital Target = (Net Rev @ 3.9% )

      —        855,184   B      
60                
61  

UANT Clinic AR from VMG Report

              2,849,700     
62  

UANT Inventory from VMG Report

              152,000     
63  

UANT Accrued Expenses from VMG Report

              (239,000  
64  

Adjustment for Video NWC TBD by VMG (This number will be provided at later date, s/be immaterial)

              (3,540  
             

 

 

   
65  

Net Working Capital Target = (Predetermined Target Established by VMG)

              2,759,160        Y   
66     Working Capital Adjustment of Columns D and G      3,487,153   A-B       (2,759,160     X-Y   
             

 

 

   
67              
68  

Actual Net Working Capital Adjustment to Purchase Price as of Acquisition Date

  

  727,993   (Cell D66 + G66)       

 

Schedule 1.43


Schedule 1.44

Impel Net Working Capital Adjustment

 

   

A

 

B

  C     D     E
3  

Accounts

 

Comments

  Impel      
4           Sept 30 2011     Acquisition Date      
5  

Cash

      2,081,358        TBD     
6           TBD     
7           TBD     
8           TBD     
9           TBD     
     

 

 

     
10  

Total Cash

      2,081,358       
     

 

 

     
11          
12           TBD     
13  

Mgmt Fee AR

      442,102        TBD     
14  

AR

      10,891        TBD     
15  

AR Other

      9,982        TBD     
16  

Prepaid

      86,806        TBD     
17  

Intercompany AR

      230,956        TBD     
18  

Note Receivable from MCNT

 

Applied to surplus asset schedules to be consistent with HCI

      TBD     
19  

Deposits

      66,450       
20  

Cash Surrender Value of Insurance

 

Applied to surplus asset schedules to be consistent with HCI

     
21  

Other current assets

       
     

 

 

     
22  

Total Current Assets

      2,928,545        —       
     

 

 

     
23          
24  

Accounts Payable

      2,642        TBD     
25          
26  

Accrued current liabilities

      173,709       
27  

Accrued Interest Payable

        TBD     
28  

Franchise tax (margin tax)

      16,225        TBD     
29  

Accrued Payroll (A comp)

 

PTO liability is not adjusted monthly

    600,076        TBD     
30  

Accrued 401k

      1,092        TBD     
31  

Federal Taxes Payable

 

Not adjusted monthly

      TBD     
32  

Deferred Revenue

      26,610        TBD     
     

 

 

     
33  

Total Accrued Liabilities

      817,712       
     

 

 

     
34          
35          
36          
37          
38          
39          
40          
41          
42          
43          
44           TBD     
45           TBD     
     

 

 

     
46  

Total Current Liabilities

      820,354       
     

 

 

     
47          
     

 

 

     
48  

Net Working Capital

      2,108,191        —        A
     

 

 

     
49    

Impel Net Working Capital Settlement Target

     
50          
51           Impel & Ice      
52           YTD     Annualized      
53  

Impel revenue

      4,735,100        6,313,466     
54  

ICE revenue

        —       
     

 

 

   

 

 

   
55  

Total Net Revenue (not incl. interest)

      4,735,100        6,313,466     
     

 

 

   

 

 

   
56          
57          
58          
59          
60          
61          
62          
63          
64          
65          
66          
67  

Less:

       
68          
     

 

 

     
69         —          —       
     

 

 

   

 

 

   
70          
71  

Adjusted Net Revenue

      4,735,100        6,313,466     
     

 

 

   

 

 

   
72          
73  

Net Working Capital Target = Net Revenue @ 3.9% per HCI analysis

      184,669        246,225      B
74          
75  

Net Working Capital Adjustment to Purchase Price

        1,861,966      A-B

 

Schedule 1.44


Schedule 1.45

MCNT Net Working Capital Adjustments

 

   

A

 

B

  C     D     E  
3  

Accounts

 

Comments

  MCNT        
4           Sep 30 2011     Acquisition Date        
         
5   Cash       864,755        TBD     
6           TBD     
7   Cash Restricted for LOC collateral       3,000,000        TBD     
8           TBD     
     

 

 

     
9   Total Cash       3,864,755       
     

 

 

     
10          
11          
12   Other AR       (173,909     TBD     
13   Net Patient AR       8,440,748        TBD     
14   Inventory   Mostly pharmacy at 45+ clinics     528,407        TBD     
15   Prepaids       359,892        TBD     
16   Intercompany Receivable from Impel         TBD     
17   Deposits       68,198        TBD     
18   Deferred Tax Asset   MCNT requested that DTA be excluded (USMD
agreed if uant/usmd is consistent)
     
     

 

 

     
19   Total Current Assets       13,088,091        —       
     

 

 

     
20          
21   Accounts Payable       1,928,223        TBD     
22   Intercompany payable to Impel       200,938       
23   Accrued Interest Payable         TBD     
24   Accrued Expenses       1,479,801        TBD     
25   Accrued Payroll   PTO liability is not adjusted monthly     5,942,535        TBD     
26   FIT Payable       34,087       
27   401k payable       87,102       
28   Accrued Franchise Tax       108,967        TBD     
29   Federal Taxes Payable       —          TBD     
30          
31          
32          
33          
34          
35          
36          
37          
38          
39          
40          
41   Deferred Rent   Excluded from calc ok if consistent with UANT/USMD       TBD     
42   Total Accrued Liabilities       7,652,492       
     

 

 

     
43          
44   Loans to shareholders       —          TBD     
45   LOC         TBD     
     

 

 

     
46   Total Current Liabilities       9,781,653       
     

 

 

     
47          
     

 

 

     
48   Net Working Capital       3,306,438        —          A   
     

 

 

     
49          
50     Net Working Capital Settlement Target      
51          
52           Sep 30 2011        
53           YTD     Annualized        
54   Professional Fee Revenue         —       
55   Ancillary Revenue         —       
     

 

 

   

 

 

   
56   Total Net Revenue (not incl. interest)       80,017,821        106,690,428     
     

 

 

   

 

 

   
57          
58   Less:        
59          
60          
61          
62          
63          
64          
65          
66          
         
     

 

 

   

 

 

   
67   Total Cost Reimbursement (I.E Contra Expense)       —          —       
     

 

 

   

 

 

   
68          
69   Adjusted Net Revenue       80,017,821        106,690,428     
     

 

 

   

 

 

   
70          
71   Net Working Capital Target = Net Revenue @ 3.9%       3,120,695        4,160,927     
72          
     

 

 

   

 

 

   
73   Net Working Capital Target Subject to update from actual LOC balance         4,160,927        B   
     

 

 

   

 

 

   
74          
75   Net Working Capital Adjustment to Purchase Price         (854,489 )      A-B   

 

16