Soggy Bottom, Inc. has received a term sheet from WeBeFunding Ventures for a $4,000,000 investment. Use the following cap table and facts to answer the questions below: 1. The pre-money valuation is $8,000,000. 2. Jolly Angels invested $2,000,000 with conversion terms of the lesser of a. 20 % discount off the qualified financing, and b. valuation cap of $6,000,000. The notes are interest free. 3. WeBeFunding term sheet requires establishment of an option pool of 500,000 shares immediately prior to funding. Round Date Owner Common Shares Roxanne Ben Option Pool Preferred Shares Jolly Angels Conv Note WeBeFunding Ventures Total Price per share Pre-money valuation Post-money valuation Questions Investment $1,000 $1,000 $2,000 Founders 8/1/2020 Shares 1,000,000 1,000,000 2.000 % Investment 50.0% 50,0% S 2,000,000 100.0% $2,000,000 0.001 b. Jolly Angels c. WeBeFunding Ventures $2,000,000 Angel Round 9/1/2022 Shares A. What is the implied price/share of the WeBeFunding Ventures round? B. What is the post-money valuation? C. What percentage ownership will the following parties have: a. Founders: Roxanne and Ben 1,000,000 1,000,000 Investment 50.0% S 50.0% S $4,000,000 100.0% $4,000,000 Venture Round 2/1/2023 Shares 1,000,000 1,000,000 500,000 $8,000,000 36 % % % 100%

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Topic Video
Question
Soggy Bottom, Inc. has received a term sheet from WeBeFunding Ventures for a $4,000,000 investment. Use the following cap table and facts to
answer the questions below:
Round
Date
1. The pre-money valuation is $8,000,000.
2. Jolly Angels invested $2,000,000 with conversion terms of the lesser of a. 20% discount off the qualified financing, and b. valuation
cap of $6,000,000. The notes are interest free.
3. WeBeFunding term sheet requires establishment of an option pool of 500,000 shares immediately prior to funding.
Owner
Common Shares
Roxanne
Ben
Option Pool
Preferred Shares
Jolly Angels Conv Note
WeBeFunding Ventures
Total
Price per share
Pre-money valuation
Post-money valuation
Questions
Investment
$1,000
$1,000
$2,000
S
S
S
Founders
8/1/2020
Shares
1,000,000
1,000,000
Investment
50.0% S
50.0 % S
$2,000,000
2,000,000 100.0% $2,000,000
0.001
2,000
Angel Round
9/1/2022
Shares
A. What is the implied price/share of the WeBeFunding Ventures round?
B. What is the post-money valuation?
C. What percentage ownership will the following parties have:
a. Founders: Roxanne and Ben
b. Jolly Angels
c. WeBeFunding Ventures
1,000,000
1,000,000
% Investment
50.0% S
50.0% S
$4,000,000
100.0% $4,000,000
Venture Round
2/1/2023
Shares
$
1,000,000
1,000,000
500,000
$8,000,000
$
%
%
%
100%
Transcribed Image Text:Soggy Bottom, Inc. has received a term sheet from WeBeFunding Ventures for a $4,000,000 investment. Use the following cap table and facts to answer the questions below: Round Date 1. The pre-money valuation is $8,000,000. 2. Jolly Angels invested $2,000,000 with conversion terms of the lesser of a. 20% discount off the qualified financing, and b. valuation cap of $6,000,000. The notes are interest free. 3. WeBeFunding term sheet requires establishment of an option pool of 500,000 shares immediately prior to funding. Owner Common Shares Roxanne Ben Option Pool Preferred Shares Jolly Angels Conv Note WeBeFunding Ventures Total Price per share Pre-money valuation Post-money valuation Questions Investment $1,000 $1,000 $2,000 S S S Founders 8/1/2020 Shares 1,000,000 1,000,000 Investment 50.0% S 50.0 % S $2,000,000 2,000,000 100.0% $2,000,000 0.001 2,000 Angel Round 9/1/2022 Shares A. What is the implied price/share of the WeBeFunding Ventures round? B. What is the post-money valuation? C. What percentage ownership will the following parties have: a. Founders: Roxanne and Ben b. Jolly Angels c. WeBeFunding Ventures 1,000,000 1,000,000 % Investment 50.0% S 50.0% S $4,000,000 100.0% $4,000,000 Venture Round 2/1/2023 Shares $ 1,000,000 1,000,000 500,000 $8,000,000 $ % % % 100%
Expert Solution
steps

Step by step

Solved in 5 steps with 4 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education