Recommend an equity structure in partnership with the angel investors for your birtual business. We are an LLC small start up company. Here are the financials:

20 5 5 Animal Desires Cashowteci OPENING BALANCE CASH RECEIVED FROM Angelevers Vin om 2011 0000000 00,000.00 100000005 30.000.00 56005 35.000.00 400,500 5 30 000 00 350.00 SBAL 123.307.00 $ 9.00 Total Cove CASH PAID FOR Fedeutes Varantie SBA Loon Repayment S Total Cal Paid 3 300 4300 12 000 100005 40343.00 0.164 D. 12.000.00 10,000.00 101,100.00 3,640 12. DO DO 27 2750 421,401.30 Nut Cash Flow 1,143.00 6.000.11 5 0.006.11 Closing balance 24,229.11 5 103,373.61 The SBA Loan 7(a) interest rate is Prime +3.25%. 6+3.25%9.25% (Sba gov). SBA Loan $35,000-925%-538.237.50 Andre REVINE 5a CO SRO SOL 5 421010 SEISOSIS GROOT Animal Desires Balance Section ASSETS Investment $ 165,000.00 50000.00 30.000.00 watory 3. 744.596.00 $ 36030700 550.535.00 Total Assets S5360 422 307.00 10.00 LIABILITIES Fred Variatio Costs Startup $ 402,439805 24.164.00 394164.00 Lost 1,000.00 10.000.00 27 237 30 Totalib 409,430.00 $ 404104.00 421.401.60 EQUITY Renated Earringe 5 0,086 11 1810.00 10.13450 Total Equity $ 6,096.11 18.143.00 5 159,134.50 Total Unblities & Equity $.409,536.00 $ 122 307005 580.635.00 Home Den All Prod 17.00 S 400 S 2000 Costa Varble Vw Gown 5 Se combined $ 0.00 100 3 33 BE "Contribution per Unit-Selling Price - Variable Costs Break-Even = Fixed Costs i Contribution per Unit" (Educba.com) Additional funding will be needed to operate the virtual business. Each team member will be investing $5,000 every year for 3 years. In year 2 or 2022. We are asking the Angel Investors an additional $30,000 on top of their $100,000. Also, SBA 7(a) loan of $35.000 will be needed 20 5 5 Animal Desires Cashowteci OPENING BALANCE CASH RECEIVED FROM Angelevers Vin om 2011 0000000 00,000.00 100000005 30.000.00 56005 35.000.00 400,500 5 30 000 00 350.00 SBAL 123.307.00 $ 9.00 Total Cove CASH PAID FOR Fedeutes Varantie SBA Loon Repayment S Total Cal Paid 3 300 4300 12 000 100005 40343.00 0.164 D. 12.000.00 10,000.00 101,100.00 3,640 12. DO DO 27 2750 421,401.30 Nut Cash Flow 1,143.00 6.000.11 5 0.006.11 Closing balance 24,229.11 5 103,373.61 The SBA Loan 7(a) interest rate is Prime +3.25%. 6+3.25%9.25% (Sba gov). SBA Loan $35,000-925%-538.237.50 Andre REVINE 5a CO SRO SOL 5 421010 SEISOSIS GROOT Animal Desires Balance Section ASSETS Investment $ 165,000.00 50000.00 30.000.00 watory 3. 744.596.00 $ 36030700 550.535.00 Total Assets S5360 422 307.00 10.00 LIABILITIES Fred Variatio Costs Startup $ 402,439805 24.164.00 394164.00 Lost 1,000.00 10.000.00 27 237 30 Totalib 409,430.00 $ 404104.00 421.401.60 EQUITY Renated Earringe 5 0,086 11 1810.00 10.13450 Total Equity $ 6,096.11 18.143.00 5 159,134.50 Total Unblities & Equity $.409,536.00 $ 122 307005 580.635.00 Home Den All Prod 17.00 S 400 S 2000 Costa Varble Vw Gown 5 Se combined $ 0.00 100 3 33 BE "Contribution per Unit-Selling Price - Variable Costs Break-Even = Fixed Costs i Contribution per Unit" (Educba.com) Additional funding will be needed to operate the virtual business. Each team member will be investing $5,000 every year for 3 years. In year 2 or 2022. We are asking the Angel Investors an additional $30,000 on top of their $100,000. Also, SBA 7(a) loan of $35.000 will be needed