Pre-Money			First Round			Mezzanine			IPO
Sean Hastings	2,270,667	22.7%	$   2.271	2,270,667	15.2%	$   3,497	2,270,667	12.2%	$  18,244	2,270,667	9.7%	$      48,652
Jo Hastings	2,270,667	22.7%	$   2.271	2,270,667	15.2%	$   3,497	2,270,667	12.2%	$  18,244	2,270,667	9.7%	$      48,652
Ryan Lackey	2,270,667	22.7%	$   2.271	2,270,667	15.2%	$   3,497	2,270,667	12.2%	$  18,244	2,270,667	9.7%	$      48,652
Sameer Parekh	350,000	3.5%	$   0.350	350,000	2.3%	$      539	350,000	1.9%	$    2,812	350,000	1.5%	$       7,499
Avi Freedman	1,000,000	10.0%	$   1.000	1,000,000	6.7%	$   1,540	1,000,000	5.4%	$    8,035	1,000,000	4.3%	$      21,426
Joichi Ito	100,000	1.0%	$   0.100	100,000	0.7%	$      154	100,000	0.5%	$      803	100,000	0.4%	$       2,143
Sealand Royal Family	1,638,000	16.4%	$   1.638	1,638,000	11.0%	$   2,523	1,638,000	8.8%	$  13,161	1,638,000	7.0%	$      35,096
Attorney	100,000	1.0%	$   0.100	100,000	0.7%	$      154	100,000	0.5%	$      803	100,000	0.4%	$       2,143
Additional Common				2,987,013	20.0%	$   4,600	2,987,013	16.0%	$  24,000	2,987,013	12.8%	$      64,000
Series A Preferred				1,948,052	13.0%	$   3,000	1,948,052	10.4%	$  15,652	1,948,052	8.3%	$      41,739
Series B Preferred							3,733,766	20.0%	$  30,000	3,733,766	16.0%	$      80,000
Public Offering										4,667,208	20.0%	$    100,000
	10,000,000	100.0%	$       10	14,935,065	100.0%	$ 23,000	18,668,831	100.0%	$150,000	23,336,038	100.0%	$    500,000
	Price/Share	$ 0.00		Price/Share	$    1.54		Price/Share	$     8.03		Price/Share	$    21.43
				Investment	$   3,000		Investment	$  30,000		Investment	$100,000