Significant Assumptions
$
$
$
%
%
Notes
$
%
%
$
Description $ Value or % # of Shares
Amount Raised in A Round
$ 2,000,000
Pre-Money Valuation
$ 5,000,000
Post-Closing Valuation
$ 7,000,000
Price per share based on above assumptions
$ 140
Percentage of fully-diluted equity issued to A Round Investors
28.57 %
14,286
Everything Else
71.43 %
Percentage to be allocated to options pool
10.00 %
5,000
Shares issuable upon conversion of notes
2.13 %
1,064
Percentage of fully-diluted equity represented by founders' shares and pre-Series A options
59.30 %
Options pre-Series A
59.28 %
28,000
Founders' Shares
0.02 %
10
Total
100.00 %
50,000