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 VCs 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 VCs wealth		X
PV of founders wealth	x	X