Company: NUTR
Filing Date: 2025-03-25
Form Type: CORRESP
Source: 0001641172-25-000449
Chunk: 66

Company: NUSATRIP Inc
Filing Date: 2025-03-25
Form: CORRESP
Chunk 66
---
   |
| Increase in pro forma as adjusted net tangible book value attributable to investors participating in this offering to be paid for the conversion of the Convertible Notes of 1,066,668 shares of common stock at an assumed price of $1.50                 |     | $ |            1,600,002 |   |
| Pro forma as adjusted net tangible book value immediately after this offering                                                                                                                                                                              |     | $ |   6,670,3657,738,293 |   |
| Dilution per share to new investors in this offering                                                                                                                                                                                                       |     | $ |               4.1207 |   |

| 39 |

The pro forma as adjusted dilution information discussed
above is illustrative only and will depend on the actual public offering price and other terms of this offering determined at pricing.

The following table summarizes, on a pro forma as
adjusted basis as of September 30December 31, 2024, the total number of shares 17,76618,066,668
of Common Stock purchased from us, the sales of 2,7003,000,000 shares of our common stock in this offering (assuming
no exercise of the over-allotment option to purchase additional shares of common stock and assuming no exercise of the Representative’s
Warrants), the total cash consideration paid to us, and the average price per share paid by existing stockholders and by investors in
the IPO. The table below reflects an assumed initial public offering price of US$4.5 per share (the midpoint of the estimated price range
set forth on the cover of this prospectus), for Shares purchased in the IPO and excludes underwriting discounts and commissions and estimated
offering expenses payable by us.

|                                               |     | Shares Purchased |                  |     |   |          |     | Total Consideration |                  |     |   |          |     | Average Price 
 per Share     |        |
|                                               |     | Number           |                  |     | % |          |     | US$                 |                  |     | % |          |     |               |        |
| Existing Stockholders                         |     |                  |       14,000,000 |     |   | 78.877.5 |     |                     |            1,400 |     |   |        * |     |               | 0.0001 |
| Private placement - convertible notes holders |     |                  |        1,066,668 |     |   |