Consider the following VC Method Case

Founder has $1,000,000$ shares of firm.

Founder expects to raise two rounds of financing before an exit in $5$ years. Exit valuation $($TV$)$ at that time is estimated as $$100,000,000.$

Series A funding $($today$)$ reguires $2$M in additional funding, $5$ years before exit. Series B funding $($after $2$ years$)$ reguires $5$M in additional funding, $3$ years before exit.

To account for the various risks, use $50\%$ discount rate for the first $2$ years, and $30\%$ for the last three years.

$($a$)$ What is the ownership $\%$ to Series A investors after that found. Enter answer as a $\%$ to $2$ decimal places $[1]$

$($b$)$ How many new shares were will be issued to Series A investors after that found. Enter to nearest number of shares. Do not round intermediate results. $[2]$

$($c$)$ What is the ownership $\%$ to Series B investors after that found. Enter answer as a $\%$ to $2$ decimal places $[3]$

$($d$)$ How many new shares were will be issued to Series B investors after that found. Enter to nearest number of shares. Do not round intermediate results. $[4]$

$($e$)$ What s the compounded annual rate of return series A investors will receive if all projections are realized. Enter answer as a $\%$ to $2$ decimal places. Do not round intermediate results $[5]$