PACIFIC VENTURES GROUP, INC. ANTI-DILUTION AGREEMENT
ANTI-DILUTION AGREEMENT (this “Agreement”), dated as of September 25, 2015, by and among Pacific Ventures Group, Inc., a Delaware corporation (the “Company”), Xxxxx Xxxxxxxxx (“Xxxxxxxxx”) and Danzig Ltd. (“Danzig”). Xxxxxxxxx and Danzig are sometimes referred to herein individually as a “Holder” and collectively as the “Holders”.
WHEREAS, as a condition to consummating the transactions under the Share Exchange Agreement, the parties are entering into this Anti-Dilution Agreement to provide dilution protections to the Holders.
For example: Assume that a month after the Closing Date a new investor is willing to invest $500,000.00 at $0.20 per share (which is below the floor price of $0.50). Assuming there are
1
25,323,031 shares of Common Stock outstanding, if this agreement were not in effect, the new investor would receive 2,500,000 units at $0.20 per unit and the aggregate units outstanding would be 27,823,031. Because the per unit price for the new investment is less than $0.50, the proposed investment would be a Dilutive Transaction. Had the Dilutive Transaction been at $0.50 per share, 1,000,000 shares would have been issued to the new investor ($500,000 divided by $0.50) and 26,323,031 aggregate shares would have been outstanding (25,323,031 plus 1,000,000). Assuming the Holders owned 2,105,000 shares of Common Stock, if the new shares were sold to the investor at $0.50 per share, the Holders would hold 7.996799% of the outstanding shares of Common Stock (2,105,000 is 7.996799% of 26,323,031). The Holders would hold only 7.565675% of the shares of Common Stock outstanding if the Dilutive Transaction were to occur without adjustment (2,105,000 is 7.565675% of 27,823,031). Consequently, under the terms of this agreement the Holders must receive enough Adjustment Shares to own 7.996799% of the aggregate outstanding shares of Common Stock after the Dilutive Transaction (the formula being 7.996799% equaling 2,105,000 plus Adjusted Shares divided by 27,823,031 plus Adjusted Shares). Based on solving the foregoing formula, the Holders must be issued 130,377 Adjustment Shares (7.996799% equals 2,105,000 plus 130,377 divided by 27,823,031 plus 130,377). The anti-dilution formula and this example are set forth in greater detail as follows:
ANTI-DILUTION FORMULA:
F$ = floor price ($0.50)
D$ = dilutive price
DI = dilutive investment
HS = number of shares held by Holders
SPD = total issued and outstanding shares of Pacific Ventures common stock prior to dilutive investment
SAD = total issued and outstanding shares of Pacific Ventures common stock after dilutive investment (SPD + DI/D$)
SND = total issued and outstanding shares of Pacific Ventures common stock after dilutive investment but adjust up to floor price (SPD + DI/F$)
NDOI = non-diluted ownership interest at diluted price (HS/SND)
DOI = diluted ownership interest at floor price (HS/SAD)
X = new shares to be awarded to Holders to counteract dilution
HS
=
HS + X
SND
SAD + X
2
EXAMPLE:
F$ = $0.50 per share
D$ = $0.20 per share
DI = $500,000
HS = 2,105,000 shares
SPD = 25,323,031 shares
SAD = SPD + DI/F$ = 25,323,031 + $500,000/$0.20 = 25,323,031 + 2,500,000 = 27,823,031
SND = SPD + DI/F$ = 25,323,031 + $500,000/$0.50 = 25,323,031 + 1,000,000 = 26,323,031
NDOI = HS/SND = 2,105,000/26,323,031 = 0.07996799
DOI = HS/SAD = 2,105,000/27,823,031 = 0.07565675
X = new shares to be awarded to Holders to counteract dilution
2,105,000 shares
= 2,105,000 shares + X
26,323,031 shares
27,823,031 shares + X
0.07996799 = 2,105,000 shares + X
27,823,031 shares + X
0.07996799 (27,823,031 shares + X) = 2,105,000 shares + X
2,224,951 shares + 0.00000000X = 2,105,000 shares + 1X
2,224,951 shares - 2,105,000 shares = 1X - 0.00000000X
119,951 shares = 0.00000000X
X = 119,951 shares
0.92003201
X = 130,377 shares to be awarded to Holders to counteract dilution
VERIFICATION OF ANSWER TO EXAMPLE:
0.07996799 = 2,105,000 shares + 130,377 shares
27,823,031 shares + 130,377 shares
0.07996799 = 2,235,377 shares
27,953,408 shares
3
0.07996799 = 0.07996799 (Ownership Interest Adjusted to Investment if at Floor Price)
3.
[signature page follows]
4
IN WITNESS WHEREOF, the undersigned parties have executed this Anti-Dilution Agreement as of the date first above written.
a Delaware corporation By: /s/ Xxxxxxx Xxxxxxx Name: Xxxxxxx Xxxxxxx Title: President |
/s/Xxxxx Xxxxxxxxx Xxxxx Xxxxxxxxx, as an individual |
Danzig Ltd. By: /s/Xxxxxxx Xxxxxxxx Name: Xxxxxxx Xxxxxxxx |
5