Below is a simple capitalization table with three founders who each own various common stock shares. An

additional $95,000$ shares have been set aside in an option pool for future hires.

The company also has two convertible notes with conversion caps $($but no conversion discounts$)$:

The company now seeks to raise its Seed Round. The founders are seeking $$800,000$ of additional capital at a

pre$-$money valuation of $$7,000,000$ and Tom Hanks Capital agrees to those terms. They will also convert the

debt from Shakira Angel and Beyonc$$ Angel into the seed round as part of the transaction.

Fill in the capitalization table below after the transaction has been completed. Put the correct value next to

each Letter below the table. ANY DOLLAR VALUES YOU USE IN YOUR CALCULATIONS SHOULD INCLUDE DOLLARS

AND CENTS. FOR EXAMPLE, DO NOT ROUNDUP $$5\mathrm{.}78$ TO $$5\mathrm{.}8$ OR $$6.(16$ points$).$