BYU Rockwll Cap Table

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

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 $ 0 $ per Share $0.00 Book Value 0 , INC. FMV 0 Ownership Primary Diluted 100% 100% ROCKWELL HOLDINGS, INC. NAME Vaughn Vance Totals Primary Shares Fully Diluted Contribution $ 0 $25,000 $ per Share $0.00 $0.20 Book Value 0 $25,000 $25,000 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 p 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 Shares Fully Diluted Contribution $ 0 $25,000 $0 $ per Share $0.00 $0.20 $0.00 Book Value 0 $25,000 $0 $25,000 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 p 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 Totals Primary Shares 1,099,035 122,115 80,850 600,000 1,902,000 Fully Diluted 1,099,035 122,115 80,850 600,000 1,902,000 Contribution $ 0 $25,000 $0 $500,000 $ per Share $0.00 $0.20 $0.00 $0.83 Book Value 0 $25,000 $0 $500,000 $525,000 Book Value = Original Cont Pre­Money value equals Post Money value equals $1,085,000 $1,585,000 FMV = Fair Market Value FMV = Last market price pe C. FMV $915,863 $101,763 $67,375 $500,000 $1,585,000 Ownership Primary Diluted 58% 6% 4% 32% 100% 58% 6% 4% 32% 100% k Value = Original Contributions = Fair Market Value = Last market price per share X shares HOME FINANCIAL NETWORK NAME Eric/Dan Investor Employees (Options) Round 4 7,500,000 Primary Shares 7,500,000 5,000,000 Fully Diluted 7,500,000 Contribution $ 75,000 $ per Share $0.01 $1.00 $1.00 $3.00 Book Value $75,000 $5,000,000 $0 $22,500,000 5,000,000 5,000,000 2,500,000 0 7,500,000 22,500,000 TOTALS 20,000,000 22,500,000 27,575,000 Book Value = Original C FMV = Fair Market Value FMV = Last market price ORK FMV $22,500,000 $15,000,000 $5,000,000 $22,500,000 Ownership Primary Diluted 38% 25% 0% 38% 33% 22% 11% 33% 65,000,000 100% 100% k Value = Original Contributions V = Fair Market Value V = Last market price per share X shares ...
View Full Document

Ask a homework question - tutors are online