Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

E.

Noncumulative and Non-Participating

Excess Preference Ordinary


3,000,000 1,000,000 4,000,000
Div. 12% - 1 (120,000) 120,000
Balance 2,880,000
for OS (2,880,000) 2,880,000
TOTAL - 1,120,000 6,880,000

Outstanding Shares 10,000 40,000

Book Value per Share 112.00 172.00

D.Cumulative and Non-Participating

Excess Preference Ordinary


3,000,000 1,000,000 4,000,000
Div. PS 12% x 2 (240,000) 240,000
Balance 2,760,000
(2,760,000) 2,760,000
TOTAL - 1,240,000 6,760,000

Outstanding Shares 10,000 40,000

Book Value per Share 124.00 169.00

A. Cumulative and Fully Participating

Excess Preference Ordinary Total


3,000,000 1,000,000 4,000,000 5,000,000
Div. PS -12% x 2 (240,000) 240,000
Div. OS - 12% (480,000) 480,000
Balance 2,280,000
PS (456,000) 456,000
OS (1,824,000) 1,824,000
TOTAL - 1,696,000 6,304,000

Outstanding Shares 10,000 40,000

Book Value per Share 169.60 157.60

B.Cumulative and Fully Participating (after OS receives 15%)

Excess Preference Ordinary Total


3,000,000 1,000,000 4,000,000 5,000,000
Div. PS - 12% x 2 (240,000) 240,000
Div. OS - 15% (600,000) 600,000
Balance 2,160,000
PS (432,000) 432,000
OS (1,728,000) 1,728,000
TOTAL - 1,672,000 6,328,000

Outstanding Shares 10,000 40,000

Book Value per Share 167.20 158.20

C. Cumulative and Participating up to 16%

Excess Preference Ordinary


3,000,000 1,000,000 4,000,000
Div. PS - 12% x 2 (240,000) 240,000
Div. OS - 12% (480,000) 480,000
Balance 2,280,000
PS (4%) (40,000) 40,000
OS (2,320,000) 2,320,000
TOTAL - 1,280,000 6,800,000

Outstanding Shares 10,000 40,000

Book Value per Share 128.00 170.00

You might also like