Return-Path: Delivered-To: bchen@aicenergycorp.com Received: from server.64xmedia.com by server.64xmedia.com with LMTP id gGbNN3GL7WMeBwAAdUq3JA (envelope-from ) for ; Wed, 15 Feb 2023 20:48:33 -0500 Return-path: Envelope-to: bchen@aicenergycorp.com Delivery-date: Wed, 15 Feb 2023 20:48:33 -0500 Received: from sonic312-25.consmr.mail.ne1.yahoo.com ([66.163.191.206]:45176) by server.64xmedia.com with esmtps (TLS1.2) tls TLS_ECDHE_RSA_WITH_AES_128_GCM_SHA256 (Exim 4.95) (envelope-from ) id 1pSTNx-0000UN-KO for bchen@aicenergycorp.com; Wed, 15 Feb 2023 20:48:33 -0500 DKIM-Signature: v=1; a=rsa-sha256; c=relaxed/relaxed; d=yahoo.com; s=s2048; t=1676512072; bh=Vq4v8c+27u+GQ0lE1YNEuG+YyMHJaj/6ISP9AnP9Fkg=; h=Date:From:Reply-To:To:In-Reply-To:References:Subject:From:Subject:Reply-To; b=IcoeI5PS/oP8DhQ8I60c0qC9JJZ8vSsLXDc1zq9a+4sasB3i1U4WbCqk1fzn9eJf58nTpuTjGqNpLnwz80lY7HuxZbBhUGhcna1zCCzALemSvwktr3M3hAmqNYVcYKHjlZQP6BQ1J65qM92M6q+vfkmDLQwIxFJDffwKpVVi1YAlljR965Gkm/XXL/59VXN9o9NpPEt5SUryz+nN76iUHoxTB4aonj/H9Q4sPQqw/BgUO4w/o+uACbB5m8cM/3U/5Mq7hwN7g9ZgUVb6C6sCQ3I5Q7RIYO/aUmh6eBRhON6vloI0oEh4ug5mY8jrddROQSxWENAcuVoEONCnvw73wA== X-SONIC-DKIM-SIGN: v=1; a=rsa-sha256; c=relaxed/relaxed; d=yahoo.com; s=s2048; t=1676512072; bh=u2j6/jWll4ywI+pqCFklkopbvecxfjvucqNc2HXU9H9=; h=X-Sonic-MF:Date:From:To:Subject:From:Subject; b=r+JvymY40+6HA6tcFlDVeBYruRk1l8ZrQQiyBVdqKorp3MqTBaZiY3+CRhU250y/PrQU3hm+5sO43pEBSjM9k62YBwkKxYSgmsr95oBTFEJs2ts0JyUBRF07DKg+1lK6jcH5U9tmvZVVlCkKYhPbDbFyyyUW0Diz/dB35BpYHSAYK9lW1VD0QYKUhTlWj51cYyrGxhpW1uonCQ6rNR3Z5H6rCIooTsX9OHo2kpvzsQj3WE9D6jxUX+N4vY7nQDPdK6QUK5eg9xaiEZpJtuhZioPo3K2A4mAfelYO0g36Sa1qh8zxX/iS+lgsTF3e7Xl6tN2Ef7wuP/TVdHyA0tlc4A== X-YMail-OSG: GGO59wYVM1lNC_D8A1hcrRicNQMaEnqEeBlvnf9uaGz6s49PrE2M1bIz0Vei5Mi kXP2HwOgG50zAct_5pUUjrMbd.XIYLSlWpSu_gGMLszQ3uhgH4SV7N9wFT5UndtTMR2zW12pg.4K p9NOdTKtJdHRuwSS2.CQX3KRBVB3w.KnvCsQ0ITyDwGOMnQZpyW5Qzp2YrcIMwLvUoHTr3VOxoh2 2eR4pahbAq_QX0UyTT58etNbJMzyBAwhVlfOo5dmXDmKDJJWCRNbBbOWwDNDpmlz81XrZhNsr2AE JdRbWgNfOJ62mw3ypGsPkx4BLOPUmMwPXJSqO2vUreQUL1ZosHarWvtd8_dMuQ_UWwUMugZ.At0t 4gex2yytYVdwEig1kI12h.L09pMDPh0m6hXwCzMb8Ivt2BJOBgFwD3ltrm82yKWxxGt6zqjyBFX4 TPg89WQPuLXofE3dbNfcmUqraR96knseRe6qAPFXARFr_o3o3iORBUVzpqGC60z0hJ4vnrqvjeOW 6xgQ3b47_5iSfCIWulxWD52xvz8YvF3ZfFBunadF3n9sk5b3aOcLSOQhHJCVt4UOjNr54tgZomjo _m6iziiwMrGDL2vTy44org_EJ2XmpqQp1d8oPKpA3649182SmhH4OXlDf5Qg1ZFU5e.2fIDEbvWg Et14tItl4FF6acymlr7Jl_oLRUIOEn_gAcQ8pYLrRa_nefotVlyFoV0YVhRXNJeAOqbcq6rHuS4y AmSiFNFWU3Qw7832d46FzHawp3i7.QoiWFkBZgGV9o2ZLdiLgUUURQmBiQ00a9qnoUeb1BstcmEJ GNr0IoWtTCOHBnkJUpEO2IFQ.MlbbRo30I07loJs0UEN0x2l1iS5jemQVDcN53wH7e8rId5A.XDe e8zVkTcQYFuvssIFM7ODw7tNu9SFIV.nfIPdl7RAaBWdbARKAd03fP6Q9VsAZLmyHMjYw8nAMxSZ E0bd2arXGcFya7h10egKzUn_cT4Jipp2L2VWm95Yo9JGU5l5z6G7MImrAWIovJ7xWTaNC.PIdaR6 Uf8_yTuc4idt9yJNOut2b5rfB25pbOT0gncIF5gz6JJDXW.hwgvuRTavfofB.5ptjOjHMD3WqDAV C5ilmKSBEo9_q0TW8bA3SrREBSuzcve8OfhVDr9p0yA.Z1rbR7RB6JF5xrRQHsBQjEt2OeW7L6Yj oblYIFSRX3zHwAUQPxCQubG6PQp4utcJ_npMhYQiVi.EvmJZfEoe6vYy6nCXyzwVyiH5QJUEa.Sr ulJ_JXqYnRDj4zPcbkeI3FG3mjcMAzI1RLeVi6dhJHbUE1I3XHH7uA10DlDN5kfpmdBVbMOpBe5Z 6yICwWC_rjbcApmScIPDlGiHi6DqPY.5ifCW01e5nSQX6PNBDR3ksJTd1muVB2gQlpGfwibbyY9c WbBs_ShEDjpMWOvTPKE2aBEfzMUT_Huel0WuwxP9qoEg_F_pTCRLqXtQTsJ7MkIKljx3JlAudg0C tdm12J5VqF2cP5epCG61HAEZtn39_430MHvl4McC0W_dvNLJlrNv0PNXHUscUCZzdLRuqCfSr_Yx fMJ1d7WiDsziBe26jXZw8rKoaknoVK4PCIaQjVnfj_MZg8PYdr0DHEVXbpgQGBYv2ieOaFBCuc5D Rgrgvt7OjCoR1CwC3hy4uT_enetPvfE6U9UV1uesDfFfzUgr7ogjI32Byuc1nwl7tMp085VG4Z0S TPDoqMQKg8rDpLnUNE0YbhvbmvoK99fMzZU42SQlrbpcP3L4XrRc4S_Gq2mQ7i3sGGYn67Gthw1Z asBMzxd0aScbBVFciIkFpyAZpsfTgmAyZ4w_8bxBVh7EVBZSNziDxscTWc4eEcV1qEE3Nei7SoDI wYDqG3C3pZPLQMTW27EjB43.SBCAWgZWU2wmpUeQPmFVwrLtBK1yhzpDnEbIdoRUT4M7SL6OdiWy zQNfRICoIzuzseIdccSUI_S2L.tFM1_eRaEb1HOggK3gYkEAdSHfp2qwUYmxV_tijS2Jgpsukuae bRDXvQyAzDCdWl3IK4257tbbRhIppSBQctKfJC5aWZQNUZ3lfhJXeIe6BiJxDPE9hgNdrH.ZnI1V B3RWOe2.FiDhK5JB41EcTBOBQgYb1yy7oQryf4rW4x8D_k5qYoq3xDGSJT6sJ8kkujHAfmkqNuw4 xNwmmwejhCFBvln5IBcY6twEyYKjksPxDLAlcKsw.TEe25aKE1NoRw8gGkHygM6A7O2gBiycUkBk PYF_Xn7Nmp34ggim4sUT7cZ3d8Gz8G807FnKVKwo7DZm00j.R3xTUvOMKvzI9KaAmUknx1c0QOAQ OedbX8Y1Sv_29Y_V6qj1gDQCARxhUhRC60QzjycmWBEAu2X9ongzj1sI- X-Sonic-MF: Received: from sonic.gate.mail.ne1.yahoo.com by sonic312.consmr.mail.ne1.yahoo.com with HTTP; Thu, 16 Feb 2023 01:47:52 +0000 Date: Thu, 16 Feb 2023 01:47:51 +0000 (UTC) From: Fred Chen Reply-To: Fred Chen To: Bob Chen Message-ID: <976119499.1307992.1676512071262@mail.yahoo.com> In-Reply-To: <984557392.1307247.1676510931140@mail.yahoo.com> References: <2094174463.1304674.1675912322529.ref@mail.yahoo.com> <2094174463.1304674.1675912322529@mail.yahoo.com> <1748986586.1317336.1675912985290@mail.yahoo.com> <984557392.1307247.1676510931140@mail.yahoo.com> Subject: Revision - Fred Chen's Calculations/Scenarios for 11 Capital MIME-Version: 1.0 Content-Type: multipart/alternative; boundary="----=_Part_1307991_437849383.1676512071258" X-Mailer: WebService/1.1.21183 YMailNorrin Content-Length: 25141 X-Spam-Status: No, score= X-Spam-Score: X-Spam-Bar: X-Ham-Report: X-Spam-Flag: NO ------=_Part_1307991_437849383.1676512071258 Content-Type: text/plain; charset=UTF-8 Content-Transfer-Encoding: quoted-printable Dear Bob, Please find my revised calculations/scenarios as below for 11 Capital: (A)=C2=A0Issue additional 27,000,000 new shares: =C2=A0 =C2=A0 =C2=A0 =C2=A0Combined with the existing remaining 11,000,000 = shares of treasury stocks,=C2=A0 =C2=A0 =C2=A0 =C2=A0Total:=C2=A038,000,000= shares=C2=A0=C2=A0 =C2=A0 =C2=A0 =C2=A0@$8/share =3D $304,000,000=C2=A0 = =C2=A0 =C2=A0 =C2=A0@$6/share =3D $228,000,000=C2=A0 =C2=A0 =C2=A0 =C2=A038= ,000,000 shares / 127,000,000 shares =3D=C2=A0approx. 30% (29.92%) =C2=A0(B)=C2=A0Issue additional 50,000,000 new shares and distribute all of= the remaining=C2=A0=C2=A0 =C2=A0 =C2=A0=C2=A011,000,000 treasury=C2=A0stoc= ks=C2=A0to the existing shareholders (after compensation=C2=A0=C2=A0 =C2=A0= =C2=A0=C2=A0to=C2=A0the existing shareholders whose=C2=A0stock shares were= over $8/$6:=C2=A0=C2=A0=C2=A0=C2=A0 =C2=A0 =C2=A0=C2=A0=C2=A0 =C2=A0 =C2= =A0=C2=A011 Capital Shares:=C2=A045,000,000 shares=C2=A0(Balance of=C2=A0Co= mpany's New Treasury Stock=C2=A0=C2=A0 =C2=A0 =C2=A0 Shares=C2=A0is=C2=A05,= 000,000 shares) =C2=A0 =C2=A0 =C2=A0 =C2=A0@$8/share =3D $360,000,000=C2=A0 =C2=A0 =C2=A0 = =C2=A0@$6/share =3D=C2=A0$270,000,000=C2=A0 =C2=A0 =C2=A0 =C2=A045,000,000 = shares / 150,000,000 shares =3D=C2=A030% (C)=C2=A0Issue additional 42,900,000 new shares and distribute all of the r= emaining=C2=A0=C2=A0 =C2=A0 =C2=A0=C2=A011,000,000 treasury=C2=A0stocks=C2= =A0to the existing shareholders (after compensation=C2=A0=C2=A0 =C2=A0 =C2= =A0=C2=A0to=C2=A0the existing shareholders whose=C2=A0stock shares were ove= r $8/$6:=C2=A0=C2=A0=C2=A0=C2=A0 =C2=A0 =C2=A0=C2=A0=C2=A0 =C2=A0 =C2=A0=C2= =A011 Capital Shares:=C2=A042,900,000 shares=C2=A0(No Balance of=C2=A0Compa= ny's New Treasury Stock)=C2=A0 =C2=A0 =C2=A0 =C2=A0@$8/share =3D $343,200,0= 00=C2=A0 =C2=A0 =C2=A0 =C2=A0@$6/share =3D=C2=A0$257,400,000=C2=A0 =C2=A0 = =C2=A0 =C2=A042,900,000 shares / 142,900,000 shares =3D=C2=A0approx.=C2=A03= 0% (30.02%) Thank you. Best regards, Fred=C2=A0 =20 ------=_Part_1307991_437849383.1676512071258 Content-Type: text/html; charset=UTF-8 Content-Transfer-Encoding: quoted-printable
Dear Bob,

Please find my revised calculations/scenarios as below for= 11 Capital:

(A) Issue additional 27,000,000 new shar= es:

       Combined with the existing remaining 11,00= 0,000 shares of treasury stocks,
       = ;= Total:<= /span> 38,000,000 shares 
&= nbsp;      @$8/share =3D $304,000,000
       @$6/share =3D $228,000,000
      &nbs= p;38,000,000 shares / 127,000,000 shares =3D&n= bsp;approx. 30% (2= 9.92%)

 
(B) Issue additional 50,000,= 000 new shares and distribute all of the remaining <= /div>
&nb= sp;     11,000,000 treasury stocks to the existing shareholders (after compensation 
&n= bsp;     to xisting shareholders whose&= nbsp;stock shares were over $8/$6:   
     =  
&nbs= p;     11 Capital Shares: 45,000,000 shares<= /b> <= /font>(Bal= ance of Company's New Treasury Stock 
      Shares = is = 5,000,000 shares)=
       @$8/share =3D $360,000,000<= /div>
       @$6/share =3D $270,000,000
=        45,000,000 shares / 15= 0,000,000 shares =3D&= nbsp;30%

(C) Issue additional 42,900,000 new shares and distribute a= ll of the remaining 
      11,000,000 treasury = ;stocks = to the existing shareholders (aft= er compensation 
  =     to th= e existing shareholders whose&nbs= p;stock shares were over $8/$6:   
      
      11 Capital Shares: 42= ,900,000 shares (No Balance of Company's New Treasury Stock)=
    &n= bsp;  @$8/share =3D $343,200,000
&n= bsp;      @$6/share =3D $257,400,000
 = ;      42,900,000 shares / 142,900,000 shares =3D approx. <= /font>30% (30.02%)
=

Thank you.

Best regards,

Fred 

------=_Part_1307991_437849383.1676512071258--