What is the fully diluted share count and proposed ownership percentage of the investor?
How much is the Original purchase price (OPP) and the Aggregate purchase price (APP) of the investor?
What is the pre-money and post-money valuation?

 

Transcribed Image Text:

Security Common Founders Common Employee Stock Pool - Total Issued Unissued Series A Preferred Pre-Financing # of Shares 7,750,000 2,250,000 300,000 1,950,000 0 10,000,000 % 77.5 22.5 3.0 19.5 0.0 100 Post-Financing # of Shares 7,750,000 % 51.7 2,250,000 15.0 300,000 2.0 1,950,000 13.0 5,000,000 15,000,000 33.3 100 Security Common Founders Common Employee Stock Pool - Total Issued Unissued Series A Preferred Pre-Financing # of Shares 7,750,000 2,250,000 300,000 1,950,000 0 10,000,000 % 77.5 22.5 3.0 19.5 0.0 100 Post-Financing # of Shares 7,750,000 % 51.7 2,250,000 15.0 300,000 2.0 1,950,000 13.0 5,000,000 15,000,000 33.3 100