Digitzs - Pro Forma Cap Table (Series A) 07.11.16

DIGITZS SOLUTIONS, INC.Cap Table, as of April 2016 Pre Series A Post Series A % Fully Diluted Shares Investment Shares % Fully DilutedCommon Stock 11,645,092 77.63% 11,645,092 47.48%Laura Wagner 718,833 4.79% 718,833 2.93%Pretiosae, LLC 718,833 4.79% 718,833 2.93%David Jaques 359,416 2.40% 359,416 1.47%Edward Katzin 287,533 1.92% 287,533 1.17%Kevin Harrington 287,533 1.92% 287,533 1.17%Mark Miller 287,533 1.92% 287,533 1.17%Linda Perry 143,767 0.96% 143,767 0.59%Huntington Hudson, LLC 71,883 0.48% 71,883 0.29%Derick Manlapeg 372,355 2.48% 372,355 1.52%Stacey Moore 44,941 0.30% 44,941 0.18%Mark C. ThompsonSubtotal 14,937,720 99.58% 14,937,720 60.91%Series Seed Preferred - Note Conversions $ 100,000.00 750,000 3.06%Round 1 $ 275,000.00 1,031,250 4.20%Round 2 $ 916,000.00 1,717,500 7.00%Round 3 $ 602,791.95 1,130,235 4.61%Round 4 $ 597,210.74 1,119,770 4.57%Round 5 $ 2,491,002.69 5,748,755 23.44%SubtotalWarrants 62,280 0.42% 62,280 0.25%Crowdfund WarrantsSeries Seed Preferred - Cash Investment $ 12,500.00 12,500 0.05%James Nguyen $ 25,000.00 25,000 0.10%HLCT LLC $ 25,000.00 25,000 0.10%Aaron Schmitzam $ 50,000.00 50,000 0.20%Andrew Marquardt $ 25,000.00 25,000 0.10%M P Tavill Revocable Trust (Mark Tavill) $ 13,000.00 13,000 0.05%Bret McManus $ 10,000.00 10,000 0.04%Barbara Lazaroff $ 200,000.00 200,000 0.82%[Vlad Sadovskiy] $ 15,000.00 15,000 0.06%Joseph H. Tadros $ 250,000.00 250,000 1.02%SOL Partners, LLC $ 50,000.00 50,000 0.20%MARSCH Enterprises, LLC $ 100,000.00 100,000 0.41%AEP Capital LLC (Andrew Holliday) $ 37,500.00 37,500 0.15%Wei-Khai Ang $ 100,000.00 100,000 0.41%[Marshall Greenwald] $ 25,000.00 25,000 0.10%DWS Investments, LLC $ 150,000.00 150,000 0.61%MOS Ventures LLC $ 25,000.00 25,000 0.10%Gordon Henderson $ 25,000.00 25,000 0.10%Javier Zeirick $ 1,862,000.00 1,862,000 7.59%[Remaining Investments Available] $ 3,000,000.00 3,000,000 12.23% Total 2,638,751 10.76%Option PoolOutstanding OptionsAvailable OptionsTotal 15,000,000 100.00% 24,525,506 100.00%Price Per Share (Series Seed) $1.00Series Seed Pre-Money Valuation $15,000,000Stock Split Ratio 28.75331381941770

0.6090688$ 12,500.00$ 25,000.00$ 25,000.00$ 25,000.00$ 13,000.00