Opportunity Acquisition Corp.

searchingU=S+1WW=S@7.50
JOASEC EDGARCIK: 0001424347|JMP Group Inc.

Capital Structure & Economics

Trust Size$147,750,000
Unit Price$10.00
Warrant Coverage1/1
Sponsor Promote20%

Implied Equity Architecture

Capital Allocation Baseline

Trust (100.0%)

Implied Dilution Drag

100% Warrant Inclusion
Public Trust Allocation$147,750,000
Sponsor At-Risk CapitalN/A
Total Underwriting DiscountN/A
Trust Per Unit (Implied)$10.00
Sponsor Promote Allocation20%
Deal Lifecycle
IPO PricedJan 22, 2008
SearchingTarget Pending
Maturation Wall
May 12, 2010

Board & Officers

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.