Home » Neiman Marcus Annual Reports » 2008 Annual Report - page 257

Neiman Marcus 2008 Annual Report Download - page 257

Download and view the complete annual report

Please find page 257 of the 2008 Neiman Marcus annual report below. You can navigate through the pages in the report by either clicking on the pages listed below, or by using the keyword search tool below to find specific information within the annual report.

SCHEDULE I

Assumptions:

Equity Investment by Sponsors: $ 1,445,000,000.00

Shares Issued to LLC 1,000,000

Fair Market Value Per Share of Parent $ 1,445.00

Fair Market Value Per NMG Share $ 100.00

Total Management Investment (including Tansky option rollover) $ 25,629,355.00

Management Invest (excluding Tansky roll) $ 17,721,230.00

Tansky option roll (spread) $ 7,908,125

Shares Issued to Management at Closing 12,263.8270

Number of Shares Would Get with $7,908,125 Investment 5,472.7509

Shares after management invests (fully diluted basis) 1,017,736.5779

Original Pool (Before Adjustment for Tansky Options) 82,519.1820

Pool Issued at Closing (Before Adjustment for Tansky Options) 77,017.9032

Tansky Portion of the Pool (23.5784%) 18,159.5893

Tansky Portion of Options that are Time-Based 9,079.7946

Tansky Portion of Time-Based Options that Vest Each Year 2,269.9487

Existing Options - $100/share

Expiration Date Strike Price Number of Options Spread

9/23/2010 $35.6250 63,000 4,055,625.0000

5/16/2011 $36.5000 25,000 1,587,500.0000

9/22/2011 $24.5000 30,000 2,265,000.0000

118,000 7,908,125.0000

Rollover Options

Expiration Date Unadjusted Strike Price Number of Options Adjusted Strike Price Adjusted Number of Options Spread Excess Options

9/23/2010 $514.7813 4,359.8616 $361.2500 3,742.2145 4,055,625.0000 935.5536

5/16/2011 $527.4250 1,730.1038 $361.2500 1,464.8212 1,587,500.0000 366.2053

9/22/2011 $354.0250 2,076.1246 $354.0250 2,076.1246 2,265,000.0000 508.6505

8,166.0900 7,283.1603 1,810.4095

Tansky Option Summary

Total Adjusted Rollover Options Granted at Closing:* 7,283.1603

Excess Options 1,810.4095

Tranche 1 of 23.5784% of 7.0% Pool after reduction for excess option 459.5392

* If Tansky had invested his option spread at closing he would have been entitled to 5,472.7509 options. To maintain proper leverage,

Tansky's option grant under the Management Equity Incentive Plan 7% Pool must be reduced by 1,810.4095, which equals the

number of shares underlying his Adjusted Rollover Options minus the number of shares he would have received had he invested cash

at closing.