Analysis of FAST

	A	B	C	D	E	F	G	H	I	J	K	L
1	Stage	Equity Stake	Dilution	Remaining	Diluted Holdings	Post Money Valuation	Pr(M&A)	Value at Exit	Expected Payment	Annual Time Commitment	Pr(Alive)	Expected time
2	Seed	1%	20.00%	80.00%	0.800%	$8.00	9%	$21.00	$15,120.00	240	40%	168
3	Series A		25.70%	74.30%	0.594%	$21.00	3%	$50.65	$9,031.91	240	0.625	195
4	Series B		22.00%	78.00%	0.464%	$50.65	2%	$100.35	$9,305.09		0.5	0
5	Series C		18.40%	81.60%	0.378%	$100.35	1%	$194.82	$7,370.50		0.6	0
6	Series D+		13.10%	86.90%	0.329%	$194.82	1%	$233.78	$7,685.96
7
8								Total Compensation	$48,513.46
9								Compensation per Hour	$133.65
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100