CAP TABLES ASSIGNMENT: Exhibits 2 and 3 are sensitivity analysis (i. higher initial investment, ii. longer...

CAP TABLES ASSIGNMENT:

Exhibits 2 and 3 are sensitivity analysis (i. higher initial investment, ii. longer time to exit)

“X” means some calculation or a number needs to be filled in that cell. Absence of “X” means no calculation/number is expected. Submit the above exhibits the way they are presented here showing all the calculations in appropriate column(s)

VC Method	CALCULATIONS (higher initial investment)	Deal Information
Exit value		$40,000,000
Time to exit		4
Discount rate		60.00%
Investment amount		$4,200,000
Number of existing shares		1,000,000
Post-Money	X	X
Pre-Money	X	X
Ownership % of VC	X	X
Ownership % of founders	X	X
Number of new shares	X	X
Price per share	X	X
Final wealth of VC	X	X
Final wealth of founders	X	X
PV of VC’s wealth		X
PV of founders’ wealth	X	X

VC Method	CALCULATIONS (longer time to exit)	Deal Information
Exit value		$40,000,000
Time to exit		4.5
Discount rate		60.00%
Investment amount		$4,000,000
Number of existing shares		1,000,000
Post-Money	X	X
Pre-Money	X	X
Ownership % of VC	X	X
Ownership % of founders	X	X
Number of new shares	X	X
Price per share	X	X
Final wealth of VC	X	X
Final wealth of founders	X	X
PV of VC’s wealth		X
PV of founders’ wealth	x	X

Solutions

Expert Solution

jeff jeffy answered 2 hours ago

Next > < Previous

Related Solutions

Assignment 3 Note: Tables referred in this assignment are same as that of Assignment 2. 1....

Assignment 3 Note: Tables referred in this assignment are same as that of Assignment 2. 1. For each table, append your student id along with the table name. For e.g. employee_student id (employee_T16363737) 2. Format for questions: a. Question: b. SQL statement solution c. Screenshot for correct input d. Screenshot for violation (if any) Q1) Check the structure of tables. Q2) Check the constraint name for applied constraints? Q3) Drop the unique constraint on ENAME Q4) Drop the Foreign Key...

Part I: Numerical Integration Evaluate the following integrals: i. ∫4(1−?−4?3 +2?5)?? 0 ii. ∫3(?2??)?? 0 a)...

Part I: Numerical Integration Evaluate the following integrals: i. ∫4(1−?−4?3 +2?5)?? 0 ii. ∫3(?2??)?? 0 a) Analytically b) Multiple application of Trapezoidal rule n = 4. c) Simpson’s 1/3 rule for n = 4. d) Simpson’s 1/3 and Simpson’s 3/8 rule for n = 5. e) Determine the true percent relative error.

2. Write short notes on any three of the following: i) Opportunity Cost ii) Marginal Analysis...

2. Write short notes on any three of the following: i) Opportunity Cost ii) Marginal Analysis iii) Change in Demand iv) Economies of Scale v) Scarcity 3. To what extent do externalities cause inefficiencies in the production and consumption of goods and services?

1) Describe, with 2-3 sentences for each, Type I and Type II Diabetes. How are they...

1) Describe, with 2-3 sentences for each, Type I and Type II Diabetes. How are they different from each other? 2) List at least 3-4 risk factors/causes for CVD 3) What are the top three types of cancer in men? Which are the top three types of cancer for women? 4) Which geographical regions of the world is tobacco use most prevalent? 5) List some of the health issues associated with alcohol abuse? List some of the social issues associated...

A. For the lateral ventricles, write 2-3 sentences describing: (i) its location in the brain (ii)...

A. For the lateral ventricles, write 2-3 sentences describing: (i) its location in the brain (ii) its neurological relationship to nearby structures (iii) any neurologic disorders associated with its dysfunction.

Q3 a) i) state 3 uses of index numbers ii) State 2 limitations of index numbers...

Q3 a) i) state 3 uses of index numbers ii) State 2 limitations of index numbers b) The prices and quantities (in Kg) of four food items ( gari, milk, sugar, and rice) purchased by an individual household in a typical month in 2010, and 2015 are given in the following table Food item 2010 2015 Price (GHS) Quantity (Kg) Price (GHS) Quantity (Kg) Gari 300 6 410 10 Rice 810 5 420 14 Milk 280 4 1250 4 sugar...

Cash Markets Assignment I am looking for 2-3 paragraphs. Cash markets are where or how the...

Cash Markets Assignment I am looking for 2-3 paragraphs. Cash markets are where or how the physical commodities are bought and sold. These markets tend to be local. For example, a corn farmer in Ottumwa IA would not sell their grain to an elevator in Crookston MN. That means cash prices are local. Since prices are determined by supply and demand, cash prices are determined by local supply and demand. Explain why the cash price for corn in Crookston MN...

Initial Investment: (250,000) Year 1: 60k Year 2: 70k Year 3: 80k Year 4: ? Year...

Initial Investment: (250,000) Year 1: 60k Year 2: 70k Year 3: 80k Year 4: ? Year 5: 100k NPV: 19,068.30 Discount rate of 9% How would you find cash flows for year 4? Would you just take the PV of the other years? Could you solve this with a financial calculator?

Given a=3-2i b=-2+3i Find 2a+3b and; i) state the real part (in Box 1) ii) state...

Given a=3-2i b=-2+3i Find 2a+3b and; i) state the real part (in Box 1) ii) state the imaginary part (in Box 2 and without the i). Question 2 options: Blank # 1 Blank # 2

For the following exercises, write the vector shown in component form. Given initial point P1 = (4, −1) and terminal point P2 = (−3, 2), write the vector v in terms of i and j. Draw the ..

For the following exercises, write the vector shown in component form.Given initial point P1 = (4, −1) and terminal point P2 = (−3, 2), write the vector v in terms of i and j. Draw the points and the vector on the graph.

Subjects