(ii) Calculate capitalization tables ($s and %) at the end of the B Round for the SnowScape proposal, including pre and post-money valuations for B Round. % Ownership B Round Founders 19.6% A Round 15.4% B Round 65.0% Total 100.0% $ Ownership B Round Founders $13.6 A Round $10.7 B Round $45.0 Total = Post Money Valuation $69.2 PreMoney Valuation $24.2