Capitalization
	Pre-Money		First-Round			Mezzanine			IPO
Founders	6,812,000	68%	6,812,000	46%	$10,490	6,812,000	36%	$  54,733	6,812,000	29%	$145,955
Advisors	1,550,000	16%	1,550,000	10%	$  2,387	1,550,000	8%	$  12,454	1,550,000	7%	$  33,210
Royal Family	1,638,000	16%	1,638,000	11%	$  2,523	1,638,000	9%	$  13,161	1,638,000	7%	$  35,096
Employee Pool			2,987,013	20%	$  4,600	2,987,013	16%	$  24,000	2,987,013	13%	$  64,000
Series A Preferred			1,948,052	13%	$  3,000	1,948,052	10%	$  15,652	1,948,052	8%	$  41,739
Series B Preferred						3,733,766	20%	$  30,000	3,733,766	16%	$  80,000
Public Offering									4,667,208	20%	$100,000
	10,000,000		14,935,065		$23,000	18,668,831		$150,000	23,336,038		$500,000
			Price/Share	$1.54		Price/Share	$8.03		Price/Share	$21.43