Workbook1 common common

Document Sample
Workbook1 common common Powered By Docstoc
					                        common
common      5,000,000      5,000,000
series A    5,000,000      5,719,114
series B    5,000,000      7,157,342
                          17,876,456

                        target


                      common
common      5,000,000    5,000,000
series A    5,000,000    9,964,572
series B   10,000,000 19,893,716
                        34,858,288

                        target
%            post-money value   conv price
    27.97%
    31.99%                       0.87426128
    40.04%                       0.69858333
     100%

    40.00%


%            post-money value   conv price
    14.34%
    28.59%                        0.5017777
    57.07%                        0.5026713
     195%

    57.14%

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:0
posted:2/15/2012
language:
pages:2