Illustrative sizing
$5mm of growth capital
Investor class
Coupon and reserve

Illustrative sizing · $5mm of growth capital · taxable class

What Each Party Gets

The structure pays every counterparty out of the same closing waterfall and the same maturity outcome. Every payment is disclosed in it, and nothing is taken outside it.

The parties, and what each gets

Group 1 — Principals

The Project

The issuer and borrower. A US C corporation of any state, revenue-generating, that receives $5,000,000 of growth capital in two tranches and issues a Note of $35,305,619 ($26,452,381 tax-exempt) face, grants a 20% warrant at a nominal strike, and repays the full face at maturity. Under the adopted default it also offers and sells its own Note through its own salaried officers.

Gets: $5,000,000 now; $26,441,632 ($17,588,394 tax-exempt) back at maturity.

The Investor

An accredited investor or qualified institutional buyer that buys the unit: the Note, the right to require prepayment, and the warrant. It holds the unit directly or through an adviser of its own choosing, outside the structure, and holds no participation in the Vehicle.

Gets: The Note, the coupons where there are any, and the warrant.

The Structuring Company

A South Dakota corporation, the sponsor for all purposes and an issuer-side vendor to each Project: instrument and collateral design, documentation, diligence, procuring the appraisal, the technology platform, administration. Not registered in any capacity — the full statement is set out below.

Gets: $8,863,987 at maturity (1.7728x growth capital), and only if the Project repays, plus a flat $100,000 at closing.

Group 2 — The collateral side

The Vehicle

A Bermuda orphan special purpose company, one per Project, holding the UST STRIPS ($27,891,439 ($20,897,381 tax-exempt)) and granting the pledge. It does not trade, manage or reinvest.

Gets: $5,000 retained for its own benefit from the transaction.

The Purpose Trustee

A professional Bermuda trustee holding the Vehicle's shares under a purpose trust, so no party to the transaction owns it and no US person holds its shares.

Gets: An annual fee, out of the $50,000 a year. Nothing contingent.

The Independent Directors

Two professional directors of the Vehicle, unaffiliated with the sponsor, who must be able to conclude independently that a transaction benefits the company.

Gets: Directors' fees, out of the same $50,000 a year. Nothing contingent.

The Collateral Agent

The Custodian acting in a second capacity, unaffiliated with the Structuring Company, holding a first-priority perfected security interest in the securities account under a control agreement. It delivers the STRIPS on the Investor's demand without anyone's consent.

Gets: No separate fee — covered by the Administrator and Custodian line.

The Administrator and Custodian

Holds the escrow and the collateral, tests the milestone that releases the second tranche, releases the coupon reserve annually, and reports.

Gets: $25,000 once plus $25,000 a year escrowed at closing — $150,000 here. Scales at $5,000 per $mm of growth capital, floored at $25,000 and capped at $150,000 a year.

The Dealer

An unaffiliated dealer that prices both the interest and principal STRIPS components and executes the better one. It deals with no investor — not to be confused with a placement agent.

Gets: The dealer spread and nothing else, shared with no party.

Group 3 — Advice, valuation and distribution

The Independent Valuation Firm

Appraises the warrant at $6,994,067, jointly engaged with reliance letters running to the Project, the Investor and the Vehicle. Procured by the party indifferent to its outcome, because the appraisal drives the OID, the coupon and the face, and the Project and the Investor sit on opposite sides of it.

Gets: Its fee, out of the $100,000 flat fee. Not contingent on the number.

A Placement Agent

Only where one is engaged: an unaffiliated registered broker-dealer, for a Project that needs demand found. Whether one has been engaged is stated before subscription.

Gets: A fee set as a multiple of growth capital — 10% of the first $10,000,000, 7.5% of the next $15,000,000, 5% above that, capped at $3,500,000 per Project — paid at closing out of the proceeds. Nothing before closing. It enlarges the face; the Project's cost of capital and growth capital are unchanged.

The Investor's adviser

Where an Investor uses one. Any registered investment adviser of the Investor's choosing, paid by its own client under that adviser's own agreement, which the program does not set, publish or fund. Never paid out of the raise.

Gets: Nothing from the program, in any form.

The Representative (prospective investment adviser representative)

A member of the Structuring Company who intends to become a representative of an independent RIA. He is not registered today, has no advisory clients, and no Investor comes through him; whether he ever registers turns on a firm associating with him and approving the arrangement, which is a decision for that firm and not for the program. Until he is registered and that firm has approved the arrangement in writing, he advises no investor in any capacity. Holds a non-voting, economic-only interest in the Structuring Company; advises Projects at a high level, the detail being the other members' work, and, if he registers, may advise a Project a client of his buys into under the four conditions in the term sheet. May not advise any ERISA plan or IRA into the Note.

Gets: A fixed fee from the Structuring Company for that role, which does not vary with any closing and is met from member capital; his share of that company's distributions as an owner; and his own firm's ordinary advisory fee from his own clients. Never a share of any participation.

Participations in the Vehicle at maturity

Set in dollars, as multiples of the growth capital. Percentages of face are derived.

Participations in the Vehicle at maturity at $5mm of growth capital sizing.
PartyEntitlementMultiple% of face (derived)
Structuring Company — the participation$8,863,9871.7728x growth capital25.1%
Project — matured face less the Structuring Company's requirement, indemnified for its share of any Vehicle tax$26,441,632Face less the requirement74.9%
Total — equal to note face$35,305,619100%
Participations in the Vehicle at maturity at $5mm of growth capital sizing.

Illustrative example only; all figures are hypothetical. Not an offer, a solicitation, or tax, legal, or investment advice.

No party to the transaction holds shares in the Vehicle. Both participations are capped contractual rights with no votes, no liquidation rights and no right to acquire shares. The investor holds no participation: its return is the Note, the coupons and the Warrant. Both are extinguished on a maturity default.

Who may offer and sell the Note — and what the Structuring Company is not

The Structuring Company is not a registered broker-dealer, is not a registered placement agent, and is not registered in any capacity under the Securities Exchange Act of 1934 or with FINRA or any state. It has given no undertaking to become registered and may never do so. Its role is confined by written agreement with each Project to issuer-side services — designing the instrument and the collateral mechanics, documentation, procuring the independent appraisal, the technology platform, Project diligence, administration and reporting. That agreement expressly excludes every investor-facing function: identifying, contacting, soliciting or negotiating with any investor or prospective investor, preparing or transmitting subscription documents, confirming accreditation, and allocating capacity among investors. It receives no compensation, in any form, for finding or introducing an investor. The Project offers and sells its own Note, through its own officers, who are salaried and are not paid any commission or other remuneration based directly or indirectly on transactions in securities. That is so whether an Investor comes on its own or through an investment adviser: the adviser advises its client and the client subscribes directly from the Project, on a non-discretionary, client-directed basis. An adviser does not offer or sell the Note and holds no selling agreement; the advisory firm receives nothing from the Project, the Vehicle or the Structuring Company and is paid by its own client. One case would be different, and it does not yet exist. A member of the Structuring Company intends to become a representative of an independent RIA and is not one today. If he does, and the adviser is that firm, that representative may also be advising the Project in the same transaction, and he is paid by the Structuring Company for that work. The advisory firm would still be on the Investor's side and would still sell nothing; the person may be on both sides, which is why the four conditions above govern that case — consent from both, no term negotiated by him, no part in the appraisal, no introduction either way. Until then he advises no investor at all. Only one case puts the selling function anywhere other than the Project. Where a Project instead requires a placement agent, an unaffiliated registered broker-dealer is engaged for that Project. Its fee is a multiple of the growth capital, not a percentage of what is raised — 10% of the first $10,000,000 of growth capital, 7.5% of the next $15,000,000 and 5% above that, capped at $3,500,000 per Project — so no fee in this structure is a percentage of face, and the fee is the same number in both investor classes. Nothing is payable to the agent before closing: no retainer, no work fee and no expense advance — a condition of engagement rather than a negotiating position, and one the program expects will leave an agent unavailable for most Projects. The fee is paid at closing out of the proceeds, which enlarges the face; the Project's cost of capital is unchanged at 10.0% a year after tax and the growth capital it receives is unchanged, because the Structuring Company's entitlement is denominated in dollars on the growth capital rather than as a share of the collateral. The cost falls on the Investor, through a larger face for the same Warrant. Whether a placement agent has been engaged for a Project, and on what terms, is stated before subscription.

Service fees against the cost of capital

Service fees across the whole structure are $555,000 — 1.57 cents of every $100 advanced. Of those the Administrator and Custodian takes 27.0% and the Structuring Company 18.0%: the administrator is paid more than the sponsor for services. The Structuring Company's $8,863,987 is not a service fee at all — it is the Project's cost of capital, 10.000% a year after tax, and it is paid only if the Project repays.

Those figures are for a Project that sells its own Note. Where a placement agent is engaged its fee is also paid at closing out of the raise, so what leaves the raise becomes $1,055,000: the agent 47.4%, the Vehicle 28.4%, the Administrator and Custodian 14.2% and the Structuring Company 9.5%. The sponsor's share of what comes out of the raise falls when an agent is engaged, because the agent's fee is additive and nothing else moves.

Neither figure includes what an Investor pays its own adviser. That is set by the adviser's own agreement, is paid by the client directly, and comes out of neither the raise nor the structure; an Investor that holds the Note without an adviser pays none of it. Nor does the Representative appear as a line of his own. Whatever the Structuring Company pays its own people comes out of what the Structuring Company is paid, and adds nothing to what leaves the raise.

If the Treasury accretion inside the Vehicle were ever taxed, the two participations would be reduced pro rata, and the Structuring Company separately indemnifies the Project for the Project's share, from outside the Vehicle and secured on its own participation in it. The indemnity is payable only where the Project has discharged the Note in full, so it is never payable on a Project failure.

Four parties in this list hold the structure together and none of them is paid contingently: the purpose trustee, the Vehicle's two independent directors, the collateral agent and the independent appraiser. Each is paid a fixed amount whatever happens, which is what lets them do the job they are there to do.