Interserve, Inc. et al v. Fusion Garage PTE. LTD

Filing 75

Declaration of Chandrasekar Rathakrishnan in Support of 72 Memorandum in Opposition filed byFusion Garage PTE. LTD. (Attachments: # 1 Exhibit A, # 2 Exhibit B, # 3 Exhibit C, # 4 Exhibit D, # 5 Exhibit E, # 6 Exhibit F, # 7 Exhibit G, # 8 Exhibit H)(Related document(s) 72 ) (Doolittle, Patrick) (Filed on 4/26/2010)

Download PDF
EXHIBIT D From: To: sent: Attachments: Subject: Heather Harde' <heather@a techcruncILcom> Chandrasekar Rathakrishnan <chandra{,fusiongarage_com>; Mike Arrington <edi torla)teclicrunch.rgnrt,10!20/2009 1:09:43 AM SeriesACapTable wFG v8 '1009_xls Summary Cap Table for Series A Chandra, Here is the surnrnay cap.able we discussed this evening. This version is appropriate to share w tifird parties. Best, Heather k0 TC00002475 A 1 8 C D P G t Crunch Fad Series A 4 5 8 7 Series A Assumptionsr Series A raise Pre money valuation Assumptlon of Fusion Garage Debt CrunchPad debt convered to equity postĚ moneyYalu atlon $' 5 $ $ $ 2,000,0(10 10,900,000 513,009 319,000 121513,000 6 9 10 12 53 34 15 16 17 18 19 20 21 Stand Alone Co' s Today _ _ Fusion Garage Plosion Garage Totat Cap Table CrunchPad CrunchPad Total Cap Table CrunthPad debt:conve.rted to equity CrUnchPed Post 5edes A Series A _r GRAND TOTAL SHAKS OUTSTANO NG SeriesA lovestors SO,O00;Juu 100,035 cmil Shares 1,393,SIN1 96 100.056 Step 1: CP acq PG pro-forma shares % 3,071 , 895 23.5% 10,000,000 75.5% 22 23 24 25 26 27 28 13,471,895 100,0% I TC001002475 ! 1 K L 9t1 2 3 4 5 6 7 8 9 10 it 12 13 0 5tep 2: Series A NraFar(rta Series A 3,074,895 19,1░10 RS iS 37 18 19 20 1o,o0a,00a 4x9 ,05$ 1R,4Cr9,OS$ $2,9% 2.555 " 64.9% 21 22 23 24 .25 26 27 21964,625 16 Otto 16,045,579 ;IGM5a 28

Disclaimer: Justia Dockets & Filings provides public litigation records from the federal appellate and district courts. These filings and docket sheets should not be considered findings of fact or liability, nor do they necessarily reflect the view of Justia.


Why Is My Information Online?