Edit 2: I didn't take into account interests on convertible notes. (If the company raises after 1y and interests are 10%/y, then TS can actually buy shares for

Edit 2: I didn't take into account interests on convertible notes. (If the company raises after 1y and interests are 10%/y, then TS can actually buy shares for $110k, thus 45833 shares.)