Case File
efta-efta01110900DOJ Data Set 9OtherInvestors engagement sheet for Ehud Barak -
Date
Unknown
Source
DOJ Data Set 9
Reference
efta-efta01110900
Pages
1
Persons
0
Integrity
Extracted Text (OCR)
Text extracted via OCR from the original document. May contain errors from the scanning process.
Investors engagement sheet for Ehud Barak -
Confidential
Background
Following our meeting on 5-April-2016, we have prepared per your guidance:
•
Levitection — investors briefing - short PDF document you can use freely with others as well
•
This document — For yourself only. To hove the additional financial terms
What are we looking for?
We are looking to start the heavy-lifting part for developing Q. as follow:
Stage
Estimated timeline
Estimated Cost
Stogel: 0 Prototype
12 Months
1.5 - 2 M Dollars
fOCS approved 320 KS]
Stoge2: 0 Beta product
18 Months
3.5 - 4 M Dollars
(Potential to further involve OCS)
OCS = Office of the Chief Scientist
In order to start the above, we are looking for funding of stage', as per the details above.
[2M — OCS Investment = 1.7M Dollars]. The funding can be done in multiple steps, with minimum first step of
320 K$, matching OCS funding that was approved.
What is in it for the investor?
As requested, attached table summarizes and simulates the
future scenario of equity for investments in 2 stages:
Stogel (Seed Roundi): Total investment (can represent also a
group of investors) of 1.7M Dollars for 33% of ordinary shares, will enable us to build the
Q prototype. This step will yield a company value of 5M$ for the Seed-Round.
Following a successful prototype, company evaluation is expected to elevate to 15 M$,
and with that the value of shares for our investors from 1.7M$ to 4.9M$.
Stage 1:
Prototype Build
Stage 2:
Beta Product
Seed Round $1
Company value = 5M$
Post
Evaluate
Seed Round ta
Company value = 19M5
Post
Evaluate
funds in K$
%
15,000 funds in K$
%
30.000
1,700
33%
4,904
26%
7,743
4,000
21%
6,316
Total:
47%
14,059
Stoge2 (Seed Round2): Total additional investment of 4M Dollars for 21%, will enable us to build the Q Beta
product. This step will yield a company value of 19 M$ for this round. This round will bring the investors
percentage to 47% (as per Cake split).
Following a successful deployment of Beta Product, company evaluation is expected to
elevate to 30 M$, and with that the value of shares for our investors from to 14M$.
Note: This model shows a scenario that we will allocate 10% for ESOP in pre-round.
Seed roundl
■ ESOP
■ Investors
■ Founder
Seed Round2
EFTA01110900
Related Documents (6)
DOJ Data Set 10CorrespondenceUnknown
EFTA Document EFTA01953377
0p
DOJ Data Set 10OtherUnknown
EFTA02125568
1p
DOJ Data Set 11OtherUnknown
EFTA02451456
1p
DOJ Data Set 9OtherUnknown
From: "jeffrey E." <jeevacation®gmail.com>
1p
DOJ Data Set 10OtherUnknown
EFTA01946648
1p
DOJ Data Set 9OtherUnknown
From: Jeffrey Epstein <[email protected]>
1p
Forum Discussions
This document was digitized, indexed, and cross-referenced with 1,400+ persons in the Epstein files. 100% free, ad-free, and independent.
Annotations powered by Hypothesis. Select any text on this page to annotate or highlight it.