|
If
to the Seller:
|
APA
Enterprises, Inc.
|
Attn: Cheri Podzimek |
5480 `Nathan Lane, Suite 120 |
Plymouth, MN 55442 |
|
If
to the Purchaser:
|
Photonics
International, Inc.
|
Attn: Anil K. Jain |
4 West Bay Lane |
North Oaks, MN 55127 |
SELLER:
|
|||
APA
ENTERPRISES, INC.
|
|||
By:
|
/s/
Ronald G. Roth
|
||
Its
|
Chairman
|
||
PURCHASER:
|
|||
PHOTONICS
INTERNATIONAL, INC.
|
|||
/s/
Anil K. Jain
|
|||
By:
|
Anil
K Jain
|
||
Its
|
President
|
Exchange
Rate 6/12/07 except where noted (to be based on rate as of
6/30/07)
|
40.73
|
||||||||
As
of approx 6/8/07
|
|||||||||
US
$
|
Discount
|
Net
|
RS
|
Discount
|
Net
|
|
|||
Commitment
to Bldg @ Exchange of 44.5
|
$385,000
|
0.0%
|
$385,000
|
INR
17,132,500.00
|
0.0%
|
INR
17,132,500.00
|
a
|
||
Spent
@ Exchange of 44.5
|
$256,183
|
0.0%
|
$256,183
|
|
INR
11,400,150.00
|
0.0%
|
INR
11,400,150.00
|
b
|
|
Remaining
Blding Investment (@ current exchange)
|
$140,740
|
140,740.24
|
INR
5,732,350.00
|
INR
5,732,350.00
|
c
=
a - b
|
||||
Other
Liabilities (non building)
|
$28,185
|
0.0%
|
$28,185
|
|
INR
1,147,984.00
|
0.0%
|
INR
1,147,984.00
|
d
|
|
Total
Commitments
|
$168,925
|
|
$168,925
|
|
INR
6,880,334.00
|
|
INR
6,880,334.00
|
e
=
c + d
|
|
Assets
|
|||||||||
Cash
|
$84,328
|
0.0%
|
$84,328
|
INR
3,434,696.47
|
0.0%
|
INR
3,434,696.47
|
f
|
||
A/R
|
$72,119
|
10.0%
|
$64,907
|
INR
2,937,417.75
|
10.0%
|
INR
2,643,675.98
|
g
|
||
FO
Inv less than 6 Mo's Old
|
$11,798
|
0.0%
|
$11,798
|
INR
480,540.00
|
0.0%
|
INR
480,540.00
|
h
|
||
All
other inventory
|
$21,374
|
100.0%
|
$0
|
INR
870,573.00
|
100.0%
|
INR
0.00
|
i
|
||
Advances
|
$3,879
|
25.0%
|
$2,909
|
INR
158,000.00
|
25.0%
|
INR
118,500.00
|
j
|
||
Fixed
Deposits
|
$56,884
|
25.0%
|
$42,663
|
|
INR
2,316,867.47
|
25.0%
|
INR
1,737,650.60
|
k
|
|
Total
Variable Assets
|
$250,383
|
|
$206,606
|
|
INR
10,198,094.69
|
|
INR
8,415,063.05
|
l
=
sum(f - k)
|
|
Net
Assets less Commitments
|
$37,681
|
INR
1,534,729.05
|
m
=
l - e
|
||||||
Less
Fees/penalties/taxes to exit Noida
|
$45,888
|
62.5%
|
$17,208
|
|
INR
1,869,000.00
|
62.5%
|
INR
700,875.00
|
n
|
|
Net
Addition (Reduction) to purchase price of $500,000
|
$20,473
|
INR
833,854.05
|
o
=
m - n
|