untitled document [] · 2018. 8. 20. · - 4 - 1100 ! ! $ 74 ,89 23 1 0 $ 50 8,2 31 4 9 129 1 - 5,...

55
- 1 - 8105 232616

Upload: others

Post on 30-Jan-2021

0 views

Category:

Documents


0 download

TRANSCRIPT

  • - 1 -

    8105 232616

  • - 2 -

    ¨ ! ! ¨

    ! ! 1 - ! ! 2 -

    3 - 4 -

    ! ! 5 6 - - -

    7 8 -

    ! 9 ! 9 13 ! - - ! 13 22 ! 22 25 ! 25 ! 25 ! - - ! - - ! ! ! - - !

    25 31 30

    31 ! - -

    - - - -

    - -

    ! ! ! - - ! - - ! - - ! - - ! - -

  • - 3 -

    !

    ! !

    ! !

    ! !

    993,22975,198

    ! !

    ! 0920123784

    ! 0920123784

    ! ! ! ! ! ! ! ! ! ! ! ! ! ! ! !

  • - 4 -

    1100 ! ! $ 74,789 2 $ 43,373 1 2100 $ 508,230 11 $ 384,593 8 1291 5,196 - 5,196 - 2110 - - 488,409 11 1121 59,291 1 3,423 - 2150 900,752 19 208,916 5 1150 696,023 14 928,961 21 2140 ! 431,823 9 717,705 16 1140 744,776 16 641,516 14 2270 1210 776,768 16 762,550 17 ! 390,870 8 143,535 3 1180 167 - 36,548 1 2881 ! 1286 ! 35,957 1 38,049 1 ! 22,423 1 - - 2298 116,485 2 99,379 2 1298 61,663 1 50,474 1 21XX 2,384,117 50 2,080,586 46 11XX 2,441,096 51 2,472,041 55 142101 2420 219,346 5 541,281 12 ! 993,229 21 644,228 14 2440 - - 191 - 24XX 219,346 5 541,472 12 ! ! 1501 ! ! 279,956 6 279,956 6 2810 7,795 - 5,690 - 1521 727,464 15 721,677 16 2820 - - 200 - 1531 741,568 16 742,284 17 28XX 7,795 - 5,890 - 1545 66,025 2 47,017 1 1561 103,093 2 95,744 2 2XXX ! ! 2,611,258 55 2,627,948 58 1551 1,800 - 1,800 - 1611 - - 901 - 1631 - - 494 - 3110 10 250,000 15X1 1,919,906 41 1,889,873 42 ! 160,000 1,600,000 34 1,600,000 36 15X9 668,750 14 535,688 12 3280 96,977 2 96,977 2 1670 14,888 - 9,013 - 15XX 1,266,044 27 1,363,198 30 3310 12,834 - 7,561 - 3350 472,007 10 153,115 4 3420 ( 53,594 ) ( 1 ) 10,244 - 1800 21,556 1 14,486 1 3XXX 2,128,224 45 1,867,897 42 1860 ! 16,734 - - - 1820 654 - 724 - 1830 169 - 1,168 - 18XX 39,113 1 16,378 1 1XXX ! ! ! ! ! ! $ 4,739,482 100 $ 4,495,845 100 $ 4,739,482 100 $ 4,495,845 100

  • - 5 -

    ! !

    4110 $1,113,847 $1,067,103 4170 50,018 18,258 4100

    1,063,829 100 1,048,845 100 5920

    1,759 - 485 - 5110 997,034 93 951,935 91 5910 68,554 7 97,395 9 6100 13,273 2 14,735 1 6200 23,070 2 21,211 2 6300 44,476 4 33,546 3 6000 ! ! 80,819 8 69,492 6 6900 ( 12,265 ) ( 1 ) 27,903 3 7121

    75,198 7 23,233 2 7160

    26,204 2 - - !

    !

  • - 6 -

    !

    !

    7130

    $ 707 - $ 672 - 7110 321 - 141 - 7480 ! !

    5,584 1 6,259 1 7100 ! ! 108,014 10 30,305 3 7570 43,363 4 - - 7510 10,643 1 10,087 1 7560

    - - 12,724 1 7880 ! ! 194 - 3,185 1 7500 ! ! 54,200 5 25,996 3 7900 41,549 4 32,212 3 8110 - - - - 9600 ! ! $ 41,549 4 $ 32,212 3

    9950 $ 0.26 $ 0.26 $ 0.20 $ 0.20 $ 0.26 $ 0.26

  • - 7 -

    ! ! $ 41,549 $ 32,212 ! ! 38,289 38,500 ! ! 248 252

    ( 1,759 ) ( 485 ) ( 75,198 ) ( 23,233 )

    ( 707 ) ( 672 )

    21,536 10,615 74,962 ( 101,488 )

    ! ! 88,605 ( 119,950 ) - 56,064

    ( 30,392 ) ( 40,623 ) 291,148 81,365

    ( 37,872 ) ( 26,482 ) ( 18 ) -

    410,391 ( 93,925 )

    ( 25,655 ) ( 4,414 )

    - 5,999 - ( 20 )

    ( 25,655 ) 1,565

    ( 78,179 ) ( 45,017 )

    ( 299,819 ) 467 ( 56,266 ) 47,356

    ( 434,264 ) 2,806 !

    !

  • - 8 -

    !

    !

    ( $ 49,528 ) ( $ 89,554 )

    124,317 132,927

    $ 74,789 $ 43,373

    $ 14,359 $ 10,165

    $ 32 $ 14

    $ 14,725 $ 2,217

    10,930 2,388 - ( 191 )

    $ 25,655 $ 4,414

    $ - $ 23,824 - ( 17,825 )

    $ - $ 5,999

    $ 2,258 $ - $ 390,870 $ 143,535

    $ - $ 1,537

  • - 9 -

    ! !

    ! !

    ! ! 648

    673

    ! !

    ! !

    ! !

    ! !

  • - 10 -

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

  • - 11 -

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

  • - 12 -

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

  • - 13 -

    ! !

    $ 696,023 $ 928,961 ! ! 749,297 645,771

    4,521 4,255 744,776 641,516 $ 1,440,799 $ 1,570,477

    ! !

    $ 348,595 $ 254,920 144,273 153,219 437,900 404,469

    930,768 812,608 154,000 50,058

    $ 776,768 $ 762,550

    ! !

    100%

    100%

    G IA N TP LU S H O LD IN G L.L.C

    100%

    75,198

    23,233

  • - 14 -

    ! ! $ 102,477 $ 82,112 ! ! 444,762 353,886 ! ! 44,464 36,472 ! ! 75,247 60,816 ! ! 1,800 1,625 ! ! - 338 ! ! - 439 ! ! ! ! $ 668,750 $ 535,688

    ! ! $ 26,304 $ 17,062 4,748 2,576

    $ 21,556 $ 14,486

    ! !

    !

    348,066 324

    0.63%~3.94%140,316

    1.15%~1.17%

    $ 112,780

    $ 44,593

    !

    2.00%~4.49%

    1.80%~2.0%

    395,450

    340,000 $ 508,230 $ 384,593

  • - 15 -

    1.72%~1.90%

    $ 490,000 1,591

    $ 488,409

    2.89% 3.10%

    $ 100,000 $ 100,000

    2.80%2.50%

    100,000 100,000

    3.10%

    85,000 -

    2.67%3.00%

    83,334 100,000

    2.99%3.15%

    62,500 72,500

    2.67% 3.00%

    53,333 73,333

  • - 16 -

    1,6503,300

    4.20%2.07%

    $ 52,049 $ 108,983

    2.93%3.30%

    44,000 76,000

    2.67%3.00%

    30,000 54,000 ! ! ! ! 610,216 684,816

    390,870 143,535 ! ! ! ! $ 219,346 $ 541,281

    ! !

    ! !

    20,954 16,871

    979 933

    ! !

  • - 17 -

    ! ! 93.07.01

    16,000

    16,000

    ! ! 10,000

    12.5

    ! !

    9,622 $ 12.5 - - ( 1,330 ) - 8,292

    ! !

    $ 12.5 8,292 5.45 $ 12.5 - $ -

  • - 18 -

    ! !

    Black-Scholes ! ! 3.00%

    6 48.28% - ! !

    ! ! $ 41,549 $ 29,364

    $ 0.26 $ 0.18

    $ 0.26 $ 0.18

    ! !

    ! !

  • - 19 -

    ! !

    ! !

    ! !

    ! !

    ! ! $ 46,117 $ 26,757 $ 72,874 $ 46,861 $ 19,839 $ 66,700 ! ! 536 443 979 556 377 933 ! ! 2,083 957 3,040 2,285 764 3,049 ! ! 1,220 451 1,671 1,264 337 1,601

    3,345 2,060 5,405 3,573 1,736 5,309 ! ! 329 164 493 367 131 498 $ 53,630 $ 30,832 $ 84,462 $ 54,906 $ 23,184 $ 78,090

    $ 32,021 $ 6,074 $ 38,095 $ 32,212 $ 6,162 $ 38,374 $ - $ 248 $ 248 $ - $ 252 $ 252

  • - 20 -

    25%

    $ 10,387 $ 8,053

    ! ! ( 95 ) 4,170 ! ! ( 18,867 ) ( 5,805 )

    ( $ 8,575 ) $ 6,418

    $ - $ 6,418

    - - - ( 6,418 )

    ! ! - ( 133,967 ) ! ! 8,575 8,169 ! ! ( 10,937 ) ( 13,587 ) ! ! 2,362 139,385 $ - $ -

    ! ! ! ! $ 16,352 $ 58,000 ! ! 4,488 81,015 ! ! 1,583 8,207 ! ! - ( 147,222 ) $ 22,423 $ -

    ! ! $ 61,187 $ 68,963 ! ! 143,791 143,282 ! ! 5,797 6,360 ! ! ( 194,041 ) ( 218,605 ) $ 16,734 $ -

  • - 21 -

    ! !

    25%

    $ 391 $ 391

    $ 2,091 $ 2,091

    ! !

    0.09% 0.11%

    ! !

    $ 16,352 $ 16,352

    52,612 52,612 8,575 8,575 $ 77,539 $ 77,539

    $ 4,488 $ 4,488 ! 871 871 1,699 1,699 4,400 4,400 $ 11,458 $ 11,458

    $ 136,821 $ 136,821 ! !

  • - 22 -

    ! !

    $ 41,549 $ 41,549

    ! !

    $ 41,549 $ 41,549 160,000 $ 0.26 $ 0.26

    ! ! - - 142

    $ 41,549 $ 41,549 160,142 $ 0.26 $ 0.26

    $ 32,212 $ 32,212

    ! !

    $ 32,212 $ 32,212 160,000 $ 0.20 $ 0.20 ! !

    ! !

    37%

    100% GIANTPLUS HOLDING L.L.C. 100%

    100%

  • - 23 -

    ! !

    $ 63,075 12 $ 73,771 10 4,682 1 3,232 -

    $ 67,757 13 $ 77,003 10

    ! !

    $ 324,783 33 $ 162,100 17

    $ 114,981 11 $ 209,866 20 189 - 227 -

    - - 7,396 1 - - 33 - - - 10 -

    $ 115,170 11 $ 217,532 21

    ! !

    ! ! $ 157 16 $ 207 43

  • - 24 -

    ! ! $ 695,893 46 $ 920,211 58 ! ! 130 - 238 - ! ! - - 7,566 1 ! ! - - 934 - ! ! - - 12 - $ 696,023 46 $ 928,961 59

    ! ! $ 859,316 64 $ 146,475 16 ! ! 36,619 3 59,145 7 ! ! 4,817 - 3,296 - $ 900,752 67 $ 208,916 23

    ! ! 90

    30 120

    $ 167 100 $ 31,495 86

    ! !

    $ 255 - $ - -

    237 - 250 - 33 - - -

    $ 525 - $ 250 -

  • - 25 -

    !

    ! !

    GIANTPLUS HOLDING L.L.C.

    $ 166,600

    $ 166,600

    ! !

    470,000

    ! !

    $ 5,196 $ 5,196 ! ! 279,956 279,956

    621,914 642,156 201,112 272,560

    $ 1,108,178 $ 1,199,868

    730,379

    146,257 21,787 14,209

  • - 26 -

    0 GIANTPLUS HOLDING L.L.C..

    100%

    $ 425,645 $ 166,600 $ 166,600 $ - 7.83% $ 638,467

    1

    100%

    425,645 - - - - 638,467

    2 GIANTPLUS HOLDING L.L.C.

    GIANTPLUS HOLDING L.L.C.

    100%

    425,645 166,600 166,600 - 7.83%

    638,467

    2 0 %

    3 0 %

    ( ) %

    20,000 $ 993,229 100 $ 993,229 GIANTPLUS HOLDING L.L.C. - USD 31,408

    100 USD 31,408

    GIANTPLUS HOLDING

    L.L.C. - USD 31,368

    100 USD 31,368

    - $ - 7,278 $100,000 7,278 $ 100,046 $100,000 $ 46 - $ -

    - - 873 140,000 873 140,105 140,000 105 - - - - 9,402 119,400 9,402 119,469 119,400 69 - -

    - - 9,413 100,000 9,413 100,049 100,000 49 - -

    ( )

    ( ) ( )

    ( )

    100%

    $114,981 11

    $695,893 46

  • - 27 -

    100%

    $ 695,893 1.78 $ 248,397

    $ 38,151 $ -

    ! !

    USD 4,100 $ 1,194 $ - ( )

    ! !

    1,043

    ! !

    188 388

  • - 28 -

    ! !

    3,385

    USD 20,000 ( $ 2,034 ) ( $ 2,137 ) 33.75~33.80 93.9

    229 2,251

    ! !

    ! !

  • - 29 -

    $ 136,282 USD 4,100

    ! ! ! ! ! ! $ 74,789 $ 74,789 $ 43,373 $ 43,373 ! ! 5,196 5,196 5,196 5,196 ! ! 59,291 59,291 3,423 3,423 ! ! ! ! ! ! 696,023 696,023 928,961 928,961 ! ! ! ! ! 744,776 744,776 641,516 641,516 ! ! 167 167 36,548 36,548 ! ! 993,229 993,229 644,228 644,228 ! ! 654 654 724 724

    ! ! ! ! 508,230 508,230 384,593 384,593 ! ! - - 488,409 488,409 ! ! - - 150 150 ! ! ! ! 900,752 900,752 208,916 208,916 ! ! ! ! ! 431,823 431,823 717,705 717,705 ! !

    610,216 610,216 685,007 685,007 ! ! - - 200 200

    ! ! - - 1,043 ( 1,194 ) ! ! - - ( 2,034 ) ( 2,137 )

  • - 30 -

    ! !

    ! !

    SAMOA USD 20,000 USD 20,000

    20,000 100% $ 993,229 $ 75,198 $ 75,198

    GIANTPLUS HOLDING L.L.C

    U.S.A. USD 20,000 USD 20,000

    - 100% USD 31,408

    USD 2,394

    USD 2,394

    GIANTPLUS HOLDING L.L.C

    USD 20,000 USD 12,206

    - 100% USD 31,368

    USD 2,386

    USD 2,386

  • - 31 -

    USD 20,000

    USD 12,206

    $ 7,794 $ - USD 20,000

    100% USD2,386

    USD31,368

    $ -

    USD20,000 USD 20,000 $851,290

  • - 1 -

    8105 232616

  • - 2 -

    ¨ ! ! ¨

    ! ! 1 - ! ! 2 -

    4 5 - 6 -

    ! ! 7 8 - 9 -

    10 11 -

    ! 12 ! 12 16 ! - - ! 16 26 ! 26 29 ! 29 ! 29 ! - - ! - - ! ! ! - - ! - ! ! 29 34 ! ! 34 ! ! 34 ! - -

    35 50 - 51 54 -

    - -

    ! ! ! - - ! - - ! - - ! - - ! - -

  • - 3 -

  • - 4 -

    !

    ! !

    ! !

    ! !

    1,067,814 795,183

    146,985 54,849

    ! !

  • - 5 -

    ! !

    ! !

    0920123784

    0920123784

    ! ! ! ! ! ! ! ! ! ! ! ! ! !

  • - 6 -

    1100 ! ! $ 236,342 4 $ 395,146 7 2100 $ 301,340 6 $ 777,284 14 1110 94,005 2 - - 2110 - - 428,582 8 1291 1,014 - 5,196 - 1120 63,971 1 6,468 - 2150 975,930 18 400,381 7 2140 ! ! 770,549 15 1,021,907 18 1150 605,564 11 1,160,101 21 2270 1140 980,315 19 861,805 15 ! 258,006 5 256,704 5 1210 836,995 16 894,617 16 2881 ! 38,246 1 52,734 1 1180 169 - 26,335 1 2298 159,284 3 157,477 3 1178 274 - 1,540 - 21XX 2,503,355 48 3,095,069 56 1260 ! 16,796 - - - 1298 80,206 2 58,979 1 2420 497,500 9 509,037 9 11XX 2,915,651 55 3,410,187 61 2440 - - 98 - 24XX 497,500 9 509,135 9 142101 ! 1,067,814 20 795,183 14 2810 ( ) 7,477 - 5,690 - 2820 - - 200 - 1501 ! ! 279,956 5 279,956 5 28XX 7,477 - 5,890 - 1521 754,768 14 742,733 13 1531 750,734 14 731,188 13 2XXX ! ! 3,008,332 57 3,610,094 65 1545 74,279 2 47,523 1 1561 104,801 2 98,509 2 1551 1,800 - 1,800 - 3110 10 ! 1611 - - 901 - ! 250,000 160,000 1631 - - 494 - ! 1,600,000 30 1,600,000 29 15X1 ! ! 1,966,338 37 1,903,104 34 3150 210,000 4 - - 15X9 712,116 13 567,696 10 3280 32,977 1 96,977 2 1670 11,848 - 19,043 1 15XX 1,266,070 24 1,354,451 25 3310 44,317 1 12,834 - 3320 8,535 - - - 3350 419,196 8 231,286 4 1860 3420 ( 50,795 ) ( 1 ) 10,245 - ! 22,361 1 - - 3XXX 2,264,230 43 1,951,342 35 1820 666 - 698 - 1830 - - 917 - 18XX 23,027 1 1,615 - 1XXX ! ! ! ! ! ! $ 5,272,562 100 $ 5,561,436 100 $ 5,272,562 100 $ 5,561,436 100

  • - 7 -

    ! !

    !

    4110 $2,743,963 $2,665,291 4170 148,925 41,390 4100

    2,595,038 100 2,623,901 100 5920

    1,244 - 14,589 1 5000 2,336,848 90 2,337,514 89 5910 256,946 10 271,798 10 6100 55,050 2 37,835 1 6200 48,259 2 50,340 2 6300 83,283 3 82,990 3 6000 ! ! 186,592 7 171,165 6 6900 70,354 3 100,633 4 7121

    146,985 6 54,849 2 7160

    38,110 1 10,145 1 7480 4,809 - 8,740 - 7130

    1,421 - 1,753 - 7110 1,052 - 440 - !

    !

  • - 8 -

    !

    !

    7140 $ 303 - $ - - 7210 - - 1,448 - 7480 595 - 732 - 7100 ! ! 193,275 7 78,107 3 7570 65,835 2 36,734 2 7510 19,967 1 20,918 1 7880 388 - 5,431 - 7500 ! ! 86,190 3 63,083 3 7900 177,439 7 115,657 4 8110 - - - - 9600 ! ! $ 177,439 7 $ 115,657 4

    9950 $ 1.11 $ 1.11 $ 0.72 $ 0.72 $ 1.10 $ 1.10

  • - 9 -

    160,000 $ 1,600,000 $ - $ 96,977 $ 12,834 $ - $ 430,457 $ 443,291 ( $ 8,535 ) $ 2,131,733

    - - - - 31,483 - ( 31,483 ) - - - - - - - - 8,535 ( 8,535 ) - - -

    - - 50,000 - - - ( 50,000 ) ( 50,000 ) - - 0.6 - - 96,000 - - - ( 96,000 ) ( 96,000 ) - -

    - - - - - - ( 2,682 ) ( 2,682 ) - ( 2,682 )

    - - 64,000 ( 64,000 ) - - - - - -

    - - - - - - 177,439 177,439 - 177,439

    - - - - - - - - ( 42,260 ) ( 42,260 )

    160,000 $ 1,600,000 $ 210,000 $ 32,977 $ 44,317 $ 8,535 $ 419,196 $ 472,048 ( $ 50,795 ) $ 2,264,230

    160,000 $ 1,600,000 $ - $ 96,977 $ 7,561 $ - $ 120,902 $ 128,463 $ 10,245 $ 1,835,685

    - - - - 5,273 - ( 5,273 ) - - -

    - - - - - - 115,657 115,657 - 115,657

    160,000 $ 1,600,000 $ - $ 96,977 $ 12,834 $ - $ 231,286 $ 244,120 $ 10,245 $ 1,951,342

  • - 10 -

    ! ! $ 177,439 $ 115,657 ! ! 76,907 76,102 ! ! 417 503

    1,244 14,589 ( 146,985 ) ( 54,849 )

    ( 1,421 ) ( 1,753 )

    16,856 7,570 ( 70,118 ) ( 552,917 )

    ! ! 28,378 ( 252,017 ) ( 276 ) 61,117

    ( 48,935 ) ( 49,128 ) 705,052 577,032

    4,215 25,690 ( 336 ) -

    742,437 ( 32,404 )

    ( 94,005 ) -

    4,182 - - ( 119,339 ) ( 44,713 ) ( 21,616 )

    - 18,977 ( 12 ) 6

    ( 134,548 ) ( 121,972 )

    ( 285,069 ) 347,674

    ( 299,819 ) ( 59,360 ) 89,024 128,281

    ( 495,864 ) 416,595 !

    !

  • - 11 -

    !

    !

    $ 112,025 $ 262,219

    124,317 132,927

    $ 236,342 $ 395,146

    $ 24,461 $ 21,866

    $ 31,813 $ 25,252 12,900 ( 3,538 )

    - ( 98 ) $ 44,713 $ 21,616

    $ - $ 33,182

    - ( 14,205 ) $ - $ 18,977

    $ 19,104 $ - $ 258,006 $ 256,704

    $ - $ 1,849

  • - 12 -

    ! !

    ! !

    ! ! 669

    698

    ! !

    ! !

    ! !

    ! !

    ! !

  • - 13 -

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

  • - 14 -

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

  • - 15 -

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

    ! !

  • - 16 -

    ! !

    $ 94,005 $ -

    ! ! $ 94,037 $ -

    $ 605,564 $ 1,160,101 ! ! 986,673 867,125

    6,358 5,320 980,315 861,805 $ 1,585,879 $ 2,021,906

    ! !

    $ 340,409 $ 377,403 177,964 153,611 445,622 443,603

    963,995 974,617 127,000 80,000

    $ 836,995 $ 894,617

    ! !

    100%

    100%

    G IA N TP LU S H O LD IN G L.L.C .

    100%

  • - 17 -

    146,985 54,849

    ! !

    ! ! $ 113,062 $ 90,181 ! ! 471,371 371,820 ! ! 46,908 38,508 ! ! 78,975 64,633 ! ! 1,800 1,700 ! ! - 394 ! ! - 460 ! ! ! ! ! ! $ 712,116 $ 567,696

    7,000 80,000

    2.00%~4.76%

    1.65%~ 1.90%

    $ 301,340

    $ 730,000 152,236

    1.15%~1.16%

    -

    47,284 $ 301,340 $ 777,284

    1.60%~1.99%

    $ -

    $ 428,582

  • - 18 -

    2.09%

    $ 150,000

    $ -

    2.80%~2.9%2.45%

    100,000 100,000

    2.79%

    100,000 -

    2.95%

    100,000

    -

    2.75%3.00%

    75,000 100,000

    3.10%

    70,000 100,000

    1,6503,300

    4.55%2.59%

    52,173 111,408

    2.75%3.00%

    48,333 68,333

  • - 19 -

    3.03%3.30%

    $ 36,000 $ 68,000

    2.75%3.00%

    24,000 48,000

    3.10%

    - 100,000

    3.15%

    - 70,000 ! ! ! ! 755,506 765,741

    258,006 256,704 ! ! ! ! $ 497,500 $ 509,037

    ! !

    ! !

    ! !

    21,584 17,802

  • - 20 -

    ! ! :

    $ 7,813 $ 5,416 1,916 3,107 ( 2,252 ) ( 2,833 )

    $ 7,477 $ 5,690

    !

    ! ! 93.07.01

    16,000

    16,000

    ! !

    9,622 $ 12.50 6,000 13.55 ( 1,616 ) -

    14,006

    ! !

    ! !

  • - 21 -

    $12.50~13.55 14,006 5.21-5.85 $12.50~13.55 - $ -

    ! !

    Black-Scholes ! ! 3.00%

    6 42.60%~48.28% -

    ! !

    ! ! $ 177,439 $ 164,353

    $ 1.11 $ 1.03

    $ 1.10 $ 1.02

    !

    ! !

    !

    ! !

  • - 22 -

    ! !

    ! !

    ! !

    ! !

    $ 31,483 $ - 8,535 -

    50,000 - 96,000 0.6

    2,682 - $ 188,700

  • - 23 -

    50,000 96,000 146,000

    64,000

    1,810,000

    $ 95,478 $ 52,376 $ 147,854 $ 107,879 $ 50,869 $ 158,748

    6,687 4,080 10,767 7,086 3,619 10,705 1,055 861 1,916 2,039 1,068 3,107

    4,129 1,885 6,014 4,491 1,593 6,084 3,015 1,101 4,116 3,107 891 3,998

    82 106 188 716 277 993 $ 110,446 $ 60,409 $ 170,855 $ 125,318 $ 58,317 $ 183,635

    $ 64,277 $ 12,242 $ 76,519 $ 63,699 $ 12,403 $ 76,102 $ - $ 417 $ 417 $ - $ 503 $ 503

    25%

    $ 44,360 $ 28,914

    ! ! ( 5,651 ) 7,458 ! ! ( 36,822 ) ( 13,706 )

    $ 1,887 $ 22,666

  • - 24 -

    $ 1,887 $ 22,666

    6,414 296 ( 1,887 ) ( 22,962 ) ( 6,414 ) -

    ! ! 7,286 ( 133,967 ) ! ! 1,887 24,713 ! ! 10,367 3,876 ! ! ( 19,540 ) 105,378 $ - $ -

    ! ! ! ! $ 14,465 $ 41,455 ! ! - 81,015 ! ! 2,331 ( 2,896 ) ! ! ( - ) ( 119,574 ) $ 16,796 $ -

    ! ! $ 52,612 $ 68,964 ! ! 140,993 143,282 ! ! 5,619 - ! ! ( 176,863 ) ( 212,246 ) $ 22,361 $ - ! !

    25%

    $ 391 $ 391

    $ 2,091 $ 2,091

    ! !

    0.09% 0.11%