Submit back to me an excel file with your answers

John Thompson, CEO of WVU, Inc., wants to raise $5 million in a private equity in his early stage venture. Thompson conservatively projects net income of $8 million in year five (five years from now) and knows that comparable companies trade at a price to earnings ratio of 16X. Samantha Jones of Gorsuch Capital likes Thompson's plan, but thinks it naive in one respect: to recruit a senior management team, she believes Thompson will have to grant generous stock options in addition to the salaries projected in his business plan. From past experience, she thinks management should have the ability to own at least a 11.00% share of the company at the end of year 5.

A. If Ms. Jones now insists that professional managers own 11.00% of the company at the end of year 5, how much of the company is left for investors to own (as a dollar value)?

B. If Ms. Jones wants her investment in the company to be worth $30 million, what percent of the companys equity should she insist on owning?