6. Pre-Financing Post-Financing Security # of Shares % # of Shares % Common-Founders 7,750,000 77.5 7,750,000 51.7 Common Employee Stock Pool 2,250,000 22.5 2,250,000 15.0 Issued 300,000 3.0 300,000 2.0 Unissued 1,950,000 19.5 1,950,000 13.0 Series A Preferred 0 0.0 5,000,000 33.3 Total 10,000,000 100 15,000,000 100 Series A VC specified the following security in the term sheet. "PCPC with participation as-if 5M shares of common, with liquidation return capped at four times OPP, and with the liquidation preference of 1X." A. Show the exit diagram with all values indicated in the diagram, i.e., inflection point when slope changes and conversion conditions. Show what x-axis and y-axis represent. B. suppose the portfolio company is acquired at an exit value of $35M. How much is the share of founder and Series A investor?

Financial Accounting: The Impact on Decision Makers
10th Edition
ISBN:9781305654174
Author:Gary A. Porter, Curtis L. Norton
Publisher:Gary A. Porter, Curtis L. Norton
Chapter11: Stockholders' Equity
Section: Chapter Questions
Problem 11.1E
icon
Related questions
Question
6.
Pre-Financing
Post-Financing
Security
# of Shares
%
# of Shares
%
Common-Founders
7,750,000
77.5
7,750,000
51.7
Common Employee Stock Pool
2,250,000
22.5
2,250,000
15.0
Issued
300,000
3.0
300,000
2.0
Unissued
1,950,000
19.5
1,950,000
13.0
Series A Preferred
0
0.0
5,000,000
33.3
Total
10,000,000
100
15,000,000
100
Series A VC specified the following security in the term sheet. "PCPC with participation as-if
5M shares of common, with liquidation return capped at four times OPP, and with the liquidation
preference of 1X."
A. Show the exit diagram with all values indicated in the diagram, i.e., inflection point when
slope changes and conversion conditions. Show what x-axis and y-axis represent.
B. suppose the portfolio company is acquired at an exit value of $35M. How much is the
share of founder and Series A investor?
Transcribed Image Text:6. Pre-Financing Post-Financing Security # of Shares % # of Shares % Common-Founders 7,750,000 77.5 7,750,000 51.7 Common Employee Stock Pool 2,250,000 22.5 2,250,000 15.0 Issued 300,000 3.0 300,000 2.0 Unissued 1,950,000 19.5 1,950,000 13.0 Series A Preferred 0 0.0 5,000,000 33.3 Total 10,000,000 100 15,000,000 100 Series A VC specified the following security in the term sheet. "PCPC with participation as-if 5M shares of common, with liquidation return capped at four times OPP, and with the liquidation preference of 1X." A. Show the exit diagram with all values indicated in the diagram, i.e., inflection point when slope changes and conversion conditions. Show what x-axis and y-axis represent. B. suppose the portfolio company is acquired at an exit value of $35M. How much is the share of founder and Series A investor?
AI-Generated Solution
AI-generated content may present inaccurate or offensive content that does not represent bartleby’s views.
steps

Unlock instant AI solutions

Tap the button
to generate a solution

Similar questions
Recommended textbooks for you
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
College Accounting, Chapters 1-27 (New in Account…
College Accounting, Chapters 1-27 (New in Account…
Accounting
ISBN:
9781305666160
Author:
James A. Heintz, Robert W. Parry
Publisher:
Cengage Learning
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
Quickbooks Online Accounting
Quickbooks Online Accounting
Accounting
ISBN:
9780357391693
Author:
Owen
Publisher:
Cengage