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)

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 post· 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