#$17-$Assignment $($Cap Table$-$Multiple Fundings & Returns$)$

Due: March $25$th @ Start of Class

Total Points: $40$

Submit: Canvas #$17-$Assignment $($Cap Table$-$Multiple Fundings & Returns$)$

Use the #$17$Assignment $($Cap Table$-$Company LM$)$ to complete this Assignment. Insert $($i$.$e$.$ type in$)$ the appropriate$/$required input variable or necessary completed computation into each of the required $$gray shaded$$ cells in order to complete the Series A Preferred Pre$-$Money Valuation, then the resulting forecasted Capitalization Table, and finally the projected potential Investor Returns for each Investor $($i$.$e$.$ requires computations of both $$Preferential Liquidation$$ & $\%$ Ownership$).$ Remember to $$round$$ the computed projected Exit Value to millions and to keep all input assumptions per investment round $($i$.$e$.$ funding column$)$ isolated to just the respective investment round.