SAMPLE TRADITIONAL PIPE REPORT

(Data Shown as of 02/07/05)

Motient Corporation (MNCP)
Stock Exchange at Closing: OTC
Industry: Telecommunications
Sub-Industry: Satellite Telecom
 
$131,580,429     Common Stock
 
Closing Date: 11/12/04
Legal Structure: PIPE
Issuer Country of Incorporation: United States
 
Investors: 
Various Individual Investors
LC Capital Master Fund
Oz Master Fund, Ltd.
More
Post Deal Stock Performance
  % Changevs. S&P 500
1 Month 40.67%
N/A
3 Months
N/A
N/A
6 Months
N/A
N/A
12 Months
N/A
N/A
Transaction Stats
Dilution: 55.53%
Pricing Discount/Premium: -42.87%
Warrant Coverage: 25.00%
Warrant Discount/Premium (Avg.): -42.87%
Placement Agent Fees: 3.94%
Company Pricing
Closing Market Price: $15.00
Today's Price: $27.95
Performance Since Closing: 86.33%
Closing Market Cap: $518.44M
Closing Shares Outstanding: 34,562,901

General
Source: Press Release (11/15/04) , 10-Q (11/15/04) , S-1 (01/06/05)
Structure Type: Common Stock
Registration Filing Date: Not Disclosed
Registration Effective Date: Not Disclosed
Gross Proceeds: $131,580,429
Cash Fees and Expenses: $5,182,620
Net Proceeds: $126,397,809
Use of Proceeds: Working Capital.

Security Pricing

Number of Securities Sold: 15,353,609
Purchase Price Per Share: $8.5700

Investor Warrants & Options

Description: The Investors received the Warrants on a pro rata basis. The Warrants shall vest according to the following schedule:

25% of the Warrants shall become exercisable if the Registration Statement has not been filed by 01/11/2005.

An additional 25% of the Warrants shall become exercisable if the Registration Statement is not effective within 60 days of 01/11/2005.

An additional 25% of the Warrants shall become exercisable if the Registration Statement is not effective within 90 days of 01/11/2005.

The remaining 25% of the Warrants shall become exercisable if the Registration Statement is not effective within 120 days of 01/11/2005.

Amount: 3,838,402
Term: 60 Months
Price: $8.5700
Value: $47,289,113
 
Warrant Anti-Dilution Protection: Standard.
Investor Call Option: None.
Placement Agent/Financial Advisor
Placement Agent: Tejas Securities Group, Inc. (Exclusive Agent)
Estimated Cash Fees: $5,182,620
Warrant Fees: None.
Over-Allotment Option: None.
 
Investors
Investment Advisor Investment Fund Amount Invested
Various Individual Investors Various Individual Investors $18,010,268
Lampe Conway & Co. LC Capital Master Fund $9,999,999
Och-Ziff Capital Management Group, Inc. Oz Master Fund, Ltd. $9,754,648
Highland Capital Management, L.P. Highland Equity Focus Fund, L.P. $7,499,993
York Capital Management, LP York Investment Ltd. $7,400,281
Greywolf Capital Management, LP Greywolf Capital Overseas Fund $6,856,000
Tudor Investment Corporation Raptor Global Portfolio Ltd. $5,984,979
Millennium Management, LLC Millennium Partners, L.P. $4,999,995
Highland Capital Management, L.P. Highland Crusader Offshore Partners, L.P. $3,999,996
Harbert Management Corporation Harbert Distressed Investment Master Fund, Ltd. $3,665,003
Ore Hill Partners LLC Ore Hill Hub Fund Ltd. $3,499,997
Rockbay Capital Fund, LLC Rockbay Capital Offshore Fund, Ltd. $3,439,681
Romulus Holdings Corporation Singer Children's Management Trust $3,428,000
Glenview Capital Management, LLC Glenview Capital Master Fund, Ltd. $3,032,923
Xerion Partners Equity LLC Xerion Partners II Master Fund Limited $2,999,997
Cardinal Investment Company, Inc. CY Offshore Fund, Ltd $2,261,949
George Kaiser Family Foundation George Kaiser Family Foundation $2,261,949
RNR, LLC RNR II, LP $2,206,775
Anvil Investment Partners L.P. Strome Hedgecap Limited $2,206,775
York Capital Management, LP York Global Value Partners, L.P. $2,163,282
York Capital Management, LP York Select L.P. $2,109,728
York Capital Management, LP York Capital Management, LP $1,828,804
Ahab Capital Management, Inc. Ahab International, Ltd. $1,740,001
Greywolf Capital Management, LP Greywolf Capital II L.P. $1,714,000
Glenview Capital Management, LLC Glenview Institutional Partners, LP $1,491,180
Rockbay Capital Fund, LLC Rockbay Capital Institutional Fund, LLC $1,451,947
York Capital Management, LP York Select Unit Trust $1,441,105
York Capital Management, LP York Credit Opportunities Fund, L.P. $1,285,500
Tudor Investment Corporation Tudor BVI Global Portfolio, Limited $1,274,839
Ahab Capital Management, Inc. Ahab Partners, L.P. $1,260,004
Canyon Capital Advisors Canpartners Investments IV, LLC $1,199,800
Cardinal Investment Company, Inc. CS Offshore Fund, Ltd. $1,130,974
Cardinal Investment Company, Inc. Cardinal Partners, LP $1,069,099
Cardinal Investment Company, Inc. Cardinal Partners 2000, LP $1,014,080
Loeb Partners Corporation Loeb Partners Corporation $999,999
Tracer Capital Management Tracer Capital Partners QP, L.P. $777,453
York Capital Management, LP York/Green Capital Partners LP $771,300
Tudor Investment Corporation Tudor Proprietary Trading, LLC $680,989
Tracer Capital Management Tracer Capital Offshore Fund, Ltd. $673,045
Highland Capital Management, L.P. Highland Equity Fund, L.P. $500,008
Glenview Capital Management, LLC Glenview Capital Partners, LP $446,754
Morgens, Waterfall, Vintiadis Investments MWV Employee Retirement Plan Group Trust $300,001
Och-Ziff Capital Management Group, Inc. OZ Mac 13 Limited $158,579
Catalyst Investment Management, LLC Catalyst Credit Opportunity Fund Offshore $126,836
Rockbay Capital Fund, LLC Rockbay Capital Fund, LLC $108,376
Och-Ziff Capital Management Group, Inc. Fleet Maritime, Inc. $86,771
Harbert Management Corporation Alpha US Sub Fund VI, LLC $84,372
Tudor Investment Corporation Altar Rock Fund, L.P. $59,193
Tracer Capital Management Tracer Capital Partners, L.P. $49,500
Catalyst Investment Management, LLC Catalyst Credit Opportunity Fund $41,136
Glenview Capital Management, LLC GCM Little Arbor Master Fund, Ltd. $29,138
Catalyst Investment Management, LLC DCM Limited $3,428
TOTAL   $131,580,429

Investors Included Officers/Directors: None.
Strategic Investors: None.

Investor Rights/Company Obligations
Right of First Refusal: The Investors retain a pro-rata Right of First Refusal over any equity securities or securities convertible into equity offered by the Company.
Anti-Dilution Protection /MFN: Standard.
Restriction on future issuances.
Description: The Company may not issue or sell any equity securities or securities convertible into equity prior to the effectiveness of the Registration Statement.
Mandatory Registration: The Company will file a Registration Statement covering the resale of the Common Stock no later than 60 days following the Closing and it will be effective within 120 days of the Closing.
Board Representation: None.

Company Rights/Investor Obligations
Trading Hedging Restrictions: None.
Company Put Option: None.

Miscellaneous

Shareholder Approval: None.
Existing Shares Sold: None.

Notes

None.

Copyright © 2005 PCS Research Technology, Inc. All rights reserved.