Please explain how to calculate each number.

Cap Table for Red Baron Red Baron Venture Partners Terms & Cap Table Angel Round Principal (Convertible Note) $300,000 Interest 10% Discount 10% Valuation Capitalization (Cap) $5,000,000 Amount Converted $330,000 Conversion Price Using Cap ($5m/6m)=$0.83333' Conversion Price Without Cap $0.90 Angel Conversion Price $0.83 VC Price per Share $1.00 Series A Terms Pre-money $6,000,000 Investment $6,000,000 Post money valuation $12,000,000 Option Pool (post money) 15% Complete the Red Baron Cap Table Common Common Series A Pref Fully Diluted Fully Diluted Shareholder Shares Options Shares Shares Ownership Founders Angel Investors Available Options Red Baron VC Other Venture Firm TOTAL