BYU Rockwll Cap Table-1

BYU Rockwll Cap Table-1 - ROCKWELL HOLDINGS, INC. NAME...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: ROCKWELL HOLDINGS, INC. NAME Vaughn Primary Units 1,099,035 Fully Diluted 1,099,035 Contribution $ 37,000 $ per Share $0.03 Book Value 37,000 , INC. FMV 37,000 Ownership Primary Diluted 100% 100% ROCKWELL HOLDINGS, INC. NAME Vaughn Vance Totals Primary Units Fully Diluted Contribution $ 37,000 $25,000 $ per Share $0.03 $0.20 Book Value 37,000 $25,000 $62,000 1,099,035 1,099,035 122,115 1,221,150 122,115 1,221,150 Book Value = Original Co FMV = Fair Market Value FMV = Last market price INC. FMV $225,000 $25,000 $250,000 Ownership Primary Diluted 90% 10% 100% 90% 10% 100% ok Value = Original Contributions V = Fair Market Value V = Last market price per share X shares ROCKWELL HOLDINGS, INC. NAME Vaughn Vance Employee Totals Primary Units Fully Diluted Contribution $ 37,000 $25,000 $0 $ per Share $0.03 $0.20 $0.00 Book Value 37,000 $25,000 $0 $62,000 1,099,035 1,099,035 122,115 80,850 1,302,000 122,115 80,850 1,302,000 Book Value = Original Co FMV = Fair Market Value FMV = Last market price INC. FMV $225,000 $25,000 $16,552 $266,552 Ownership Primary Diluted 84% 9% 6% 100% 84% 9% 6% 100% ok Value = Original Contributions V = Fair Market Value V = Last market price per share X shares ROCKWELL HOLDINGS, INC. NAME Vaughn Vance Employee GL Synergy Dr. J (Investor X) Totals Primary Units 1,099,035 122,115 80,850 600,000 265890 2,167,890 Fully Diluted 1,099,035 122,115 80,850 600,000 265890 2,167,890 Contribution $ $37,000 $25,000 $0 $500,000 300,000 $ per Share $0.03 $0.20 $0.00 $0.83 $1.13 0.1226 Book Value $37,000 $25,000 $0 $500,000 300,000 $862,000 Book Value = Original C Pre­Money value equals Post Money value equals $2,146,000 $2,446,000 FMV = Fair Market Valu FMV = Last market pric . FMV $1,240,026 $137,781 $91,222 $676,972 300000 2446000 Ownership Primary Diluted 51% 6% 4% 28% 12.26% 100% 51% 6% 4% 28% 12.26% 100% k Value = Original Contributions = Fair Market Value = Last market price per share X shares HOME FINANCIAL NETWORK NAME Eric/Dan Primary Shares 7,500,000 Fully Diluted 7,500,000 Contribution $ 75,000 $ per Share $0.01 Book Value $75,000 Investor 5,000,000 5,000,000 5,000,000 $1.00 $5,000,000 Employees (Options) Round 4 7,500,000 2,500,000 0 $1.00 $0 7,500,000 22,500,000 $3.00 $22,500,000 TOTALS 20,000,000 22,500,000 27,575,000 Book Value = Original Contri FMV = Fair Market Value FMV = Last market price per ORK FMV $22,500,000 $15,000,000 $5,000,000 $22,500,000 Ownership Primary Diluted 38% 25% 0% 33% 22% 11% 33% 38% 65,000,000 100% 100% k Value = Original Contributions = Fair Market Value = Last market price per share X shares ...
View Full Document

Ask a homework question - tutors are online