Series A Preferred Stock Financing      
Fully Diluted Pro Forma Capitalization Table      
       
Pre-Money Valuation:      
Amount of Series A Investment:      
Series A Price Per Share:      
       
  Post-Money  
  Shares   Percentage Value  
COMMON STOCK:      
   
   
   
   
   
           
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    
           
TOTAL POST-MONEY