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 2M in additional funding, 5 years before exit. Series B funding (after 2 years) reguires 5M 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] Specified Answer for:1 3 9.89 Specified Answer for: 2 g 109743 Specified Answer for:3 @ 10.98 Specified Answer for: 4 @ 1371598 Specified Answer for:5 @3 33.25 Correct Answers for: 1 Evaluation Method Correct Answer Case Sensitivity 7y Contains 111 % Contains 1111 7 Contains 11.10 Correct Answers for: 2 Evaluation Method Correct Answer Case Sensitivity % Contains 124540 % Contains 124941 % Contains 124542 Correct Answers for: 3 Evaluation Method Correct Answer Case Sensitivity 7y Contains 1098 % Contains 1099 % Contains 11.00 Correct Answers for: 4 Evaluation Method Correct Answer Case Sensitivity % Contains 138824 * Contains 138825 7y Contains 138895 % Contains 138856 Correct Answers for: 5 Evaluation Method Correct Answer Case Sensitivity 7 Contains 7.66 * Contains 7.6 % Contains 377