Step 1 Calculate the value of the SP Angels convertible debt at closing of Series A:= (Investment + Interest for year)/(1 Series A discount)Value of South Philly Angels InvestmentNotes convertible (investment)Interest (1/2 year)\$Discount (at closing of Series A)300,00010%20%Duration (half year)Value (after conversion)0.5\$393,750Step 2 Fill in the post-money Series A shares:New Series A investors + SP 'Angels' newly converted sharesSouth Philly Angels (newly converted)Truecost Venture\$\$393,7504,000,000Post-money series A shares\$4,393,750Step 3 Calculate Total Post-Money ValuePre-Money Value + Series A Investment (including newly converted SP Angels stake)Pre-money valueSeries A investment\$\$5,000,0004,393,750Total Post-Money value\$9,393,750\$9,393,7501Step 4 Calculate total post-money shares:Post-money value / \$1.00 share pricePost money value\$1 share priceShares9,393,750Step 5 Calculate Employee Pool shares and dollar valueEmployee Pool % x Total sharesEmployee poolTotal sharesSharesDollar valueStep 6 Calculate ownership % and shares remaining for Founder25%9,393,750\$2,348,4382,348,438InvestmentValueTruecost Venture PartnersSouth Philly AngelsEmployeesFounder\$\$\$\$Total sharesPrice per share4,000,000393,7502,348,4382,651,563\$\$\$\$11119,393,750Step 1 Calculate the value to Series A of exercising the Liquidation PreferenceTruC ...

To Order an Original Plagiarism Free Paper on the Same Topic Click Here

## CAPSTONE 2...

In collaboration with your approved course mentor, you will identify a specific evidence-based practice proposal topic for the capstone project. Co...

## Think of one client for whom you have recently pro...

nursing carePaper instructions:The assignment is as follows: Think of one client for whom you have recently provided nursing care. Desc...

## English : Social Journal Entries.edited 1...

Running Head: JOURNAL1Journal Entries : Social ImpactStudents NameInstitutional AffiliationDateInstructors NameJOURNAL2Journal EntriesMarch 12, 2019I...

## Pavlov's and Skinner's theories...

List 2 ways in which Pavlov’s and Skinner’s theories are similar.List 2 ways in which Pavlov’s and Skinner’s theories differ....

...

## Examine the complications of dual diagnosis...

Examine the complications of dual diagnosis (substance abuse and mental illness, such as bipolar) from a human service professional perspective...

## The Innovators Chapter 9 Software...

We should read chapter 9 of the book, The Innovators (Chapter 9: Software, and write one paper for this ch...

Assignment 1: Conflicting Viewpoints Essay – Part I Due Week 2 and worth 30 points When looking for information a...

## matket...

Analyze the Week 1 Business Growth Overview dataset. This is a marketing report generated by an analyst for the Senior Vice Presi...

...

## Need help on POS 408 and POS 409 (Computer Science...

Need help on POS 408 and POS 409...

## Given the time to maturity, the duration of a zero...

...

### Other samples, services and questions:

Calculate Price

When you use PaperHelp, you save one valuable — TIME

You can spend it for more important things than paper writing.

Approx. price
\$65
Order a paper. Study better. Sleep tight. Calculate Price!
Calculate Price
Approx. price
\$65