Stop analyzing so much...we're going belly up - CCC backed out and no one is going to step up.  Read the writing on the wall.  Sorry to say...this is going to $0.00.

The failure to ultimately secure a new equity investor or to secure project financing via the closing of a Financing Agreement will have a materially significant adverse effect on LLC’s and the Company’s ability to continue operations.