Charlotte Capital Corp.

closed

Capital Structure & Economics

Trust SizeN/A

Unit Price$0.10

Warrant Coverage-

Sponsor Promote20%

Implied Equity Architecture

Public Trust Allocation	N/A
Sponsor At-Risk Capital	N/A
Total Underwriting Discount	N/A
Trust Per Unit (Implied)	$0.10
Sponsor Promote Allocation	20%

Deal Lifecycle

IPO PricedJul 5, 2011

SearchingTarget Pending

Maturation Wall

Feb 24, 2012

Announced Target / M&A

Target CompanyEquities.com, Inc.

Board & Officers

Nicole AndersonCEO

Syndicate & Advisors

Underhill Securities Corp.
AUDITOR

Interactive Deal Modeling

Base financial constraints (Trust Size, Warrants, Promote) are pre-loaded into the calculation engines. Proceed to model implied dilution and advisory friction limits.

Dilution Cash Friction