Fras est 1.413,468 Valuation Homework Sammens tien Silent Partner President, CTO Lead Scientist Regulatory Expert Chairman PLAB Benci 2.400 20.00% 15.00% 12.00 7.00% 2400 20.00% 4,60 74.00% 1.200 10. 0 720 1,200 10,00% 5 Pesta 12.31% 9.23% 7.38% 4315 12315 45.54% .15% 3.09% 0.15% 2.400 1.000 4.27% 1,440 3.41% 1,99% 2.400 1.69% 061021.06% 1.200 1 3 ,194,714 ,413,466 8 3.290 10.91% Outsider 1 Outsider12 150 Pool - A Round ISO Pool Round ISO Pool Round Total 180 Pool Total Shares - fully diluted 1.200 3.200 4700 0.100 19,900 2.34 7.50% 11.10% 21.57% 47,17% $ $ $ 5 5 $ $ 1,704,74 1,024,040 1,706,734 4,551,291 ,684,709 12.842,734 20,303,340 10.00% 1.200 12.000 12.000 6.15% 61.54% 25.12% 51,84% 100.00% Ch A Round mesto Muhtalt Priete hace Pent Dollar Num Shans Post B 17.78% 427 Rod A Pred Derd Pre-oney Series A Series A Round Post-money Series A February 18 7,500 Round A 2/1/2018 5 (2,500,000) 1/1/2020 $ 10.667.688 XIRR 44.82% B. Reynd Nam Shares Price per shart Posts Round Market Launch Pre New 180 Pool Pre-money Round B Series Round Post money Round October 15.69% 6.2 2.09 9,416,668 Round B 10/1/2018 5 3.500,000) 1/1/2020 S 9416.668 $ S 3.500.000 15.500,000 $ $ 528.69 526.00 Check Sum 35.57% C. Round Incestor Dolla share Num Shares 4.700 Rond Scale Pre New ISO Pool Pre-money Round Series C Round Post-money Round November 17 D 11,642,803 734. Round 1.4 11/2017 5 1.000.000) 12020 $11.612.900 RR 35.62% Total to Investors Check Sum 100.00% Corte Partners Fras est 1.413,468 Valuation Homework Sammens tien Silent Partner President, CTO Lead Scientist Regulatory Expert Chairman PLAB Benci 2.400 20.00% 15.00% 12.00 7.00% 2400 20.00% 4,60 74.00% 1.200 10. 0 720 1,200 10,00% 5 Pesta 12.31% 9.23% 7.38% 4315 12315 45.54% .15% 3.09% 0.15% 2.400 1.000 4.27% 1,440 3.41% 1,99% 2.400 1.69% 061021.06% 1.200 1 3 ,194,714 ,413,466 8 3.290 10.91% Outsider 1 Outsider12 150 Pool - A Round ISO Pool Round ISO Pool Round Total 180 Pool Total Shares - fully diluted 1.200 3.200 4700 0.100 19,900 2.34 7.50% 11.10% 21.57% 47,17% $ $ $ 5 5 $ $ 1,704,74 1,024,040 1,706,734 4,551,291 ,684,709 12.842,734 20,303,340 10.00% 1.200 12.000 12.000 6.15% 61.54% 25.12% 51,84% 100.00% Ch A Round mesto Muhtalt Priete hace Pent Dollar Num Shans Post B 17.78% 427 Rod A Pred Derd Pre-oney Series A Series A Round Post-money Series A February 18 7,500 Round A 2/1/2018 5 (2,500,000) 1/1/2020 $ 10.667.688 XIRR 44.82% B. Reynd Nam Shares Price per shart Posts Round Market Launch Pre New 180 Pool Pre-money Round B Series Round Post money Round October 15.69% 6.2 2.09 9,416,668 Round B 10/1/2018 5 3.500,000) 1/1/2020 S 9416.668 $ S 3.500.000 15.500,000 $ $ 528.69 526.00 Check Sum 35.57% C. Round Incestor Dolla share Num Shares 4.700 Rond Scale Pre New ISO Pool Pre-money Round Series C Round Post-money Round November 17 D 11,642,803 734. Round 1.4 11/2017 5 1.000.000) 12020 $11.612.900 RR 35.62% Total to Investors Check Sum 100.00% Corte Partners
