Convertible note calculations  
   
Post-Money Capitalization Table  
   
Pre-Money Valuation:  
Amount of Series A Investment:  
Series A Price Per Share:  
   
  Shares  
COMMON STOCK:  
Frank Founder  
Alice Angel  
     
TOTAL COMMON STOCK:  
     
Option Pool (Total)    
Total grants  
Option Grants  
Stock Grants  
     
Options left for future employees  
     
TOTAL PRE-MONEY    
   
SERIES A INVESTMENT:  
Series A Investors    
Note holder    
     
TOTAL POST-MONEY    
       
       
   
Convertible note investors  
Cap  
Discount  
Total note conversion amount  
   
Price at cap  
Price with discount  
Effective Conversion Price  
Total shares from note conversion