Shares Issued Calculations

Shares Issued Calculations - 52.4% Round 1 Investor...

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

View Full Document Right Arrow Icon
Pre-Money Raise Post-Money Company Statistics Valuation $1,000,000 + $240,000 = $1,240,000 Shares 200,000 + 48,000 = 248,000 Share Price $5.00 $5.00 $5.00 Share Distribution Shareholders 100% 80.6% Investors 0% 19.4% Total 100% 100% Share Value Shareholders $1,000,000 $1,000,000 Investors $0 $240,000 Total $1,000,000 $1,240,000 Company Valuation ($) $20,000,000 Founder Ownership (%)
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 52.4% Round 1 Investor Ownership (%) 12.6% Round 2&3 Invest Ownership (%) 35.0% Founder Payout ($) $10,489,745 Round 1 Investor Payout ($) $2,517,539 Capital Raise (Inputs in Red) Projected Terminal Value on Sale of Company Assuming Two More Rounds of Equivalent Dilution...
View Full Document

This note was uploaded on 11/21/2011 for the course EGN 6640 taught by Professor Eriksander during the Fall '11 term at University of Florida.

Ask a homework question - tutors are online