Sereel.com - Capitalization Table

Company

Sereel.com Ltd.

Incorporation

Delaware

Authorized Shares

1,500

Outstanding Shares

1,335

Share Class

Common Stock

Par Value

$0.0001

Current Capitalization (Fully Diluted)

Shareholder	Title/Role	Certificate #	Shares/Options	Ownership %	Vesting Start	Current Vested	Unvested	Type

Ownership Summary

85%

Founding Team

4%

Advisors

11%

ESOP Pool

0%

Available

Vesting Summary

Category	Total Shares	Currently Vested	Unvested	Vested %

Exit Waterfall Analysis

Exit Valuation: $

Shareholder	Ownership %	Exit Value	Tax Burden*	Net Proceeds

*Tax burden estimates based on long-term capital gains. Consult tax advisor for actual implications.