[Company Name]

Cap Table dated

12/5/2013

Equity Holder
Founders
Bob Dodd
Mary Smith
Yiming Hsu

Common
2,500,000
2,500,000
3,000,000

Issue
Date
5/1/2013
5/1/2013
5/1/2013

Purchase
Price /
Share

Options
and
Warrants

$0.0001
$0.0001
$0.0001

Total
2,500,000
2,500,000
3,000,000

% of
% of
Outstanding Fully Diluted
31.3%
31.3%
37.5%

25.0%
25.0%
30.0%

Other Senior Employees

Mani Parekh
Yanyan Wu

500,000
300,000

500,000
300,000

5.0%
3.0%

Other Employees/Consultants

100,000

100,000

1.0%

8,000,000

900,000
1,100,000

8,900,000
1,100,000
10,000,000

20,000,000

2,000,000

Outstanding / Total
Available for Issuance
Fully Diluted
Total Authorized / Reserved

100.0%

89.0%
11.0%
100.0%