Welcome to Scribd, the world's digital library. Read, publish, and share books and documents. See more
Download
Standard view
Full view
of .
Look up keyword
Like this
121Activity
0 of .
Results for:
No results containing your search query
P. 1
Sample Liquidation Preference Spreadsheet

Sample Liquidation Preference Spreadsheet

Ratings:

4.9

(10)
|Views: 25,753 |Likes:
Published by Yokum

More info:

Published by: Yokum on Jan 12, 2009
Copyright:Attribution Non-commercial Share Alike

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, TXT or read online from Scribd
See more
See less

06/23/2014

text

original

 
Sample Company, Inc. Liquidation Preference Analysis
Current CapitalizationLiquidation Pref Convert toCommon?Amount forLiquidation Pref 
 AggregateExercisePrice
Common Stock Outstanding
10,000,000
Series A Preferred Stock Outstanding
2,500,000 $1.00000 Y
es
$0.00 2,500,000.00$
 
0.377002828 0.3846154
Series A Warrants Outstanding
100,000 $1.00000 Y
es
$0.00 $100,000.00 100,000.00$
 
0.015080113
Series B Preferred Stock Outstanding
2,000,000 $1.25000 Y
es
$0.00 2,500,000.00$
 
0.377002828 0.3846154
Series B Warrants Outstanding
25,000 $1.25000 Y
es
$0.00 $31,250.00 31,250.00$
 
0.004712535
Series C Preferred Stock Outstanding
1,000,000 $1.50000 No $1,500,000.00 1,500,000.00$
 
0.226201697 0.2307692$1,500,000.00 6,631,250.00$
 
6,500,000.00$
 
Series A Original Issue Price
1.0000$
 
$0.00
Series A New Conversion Price
1.0000$
 
Series B Original Issue Price
1.2500$
 
Series B New Conversion Price
1.2500$
 
Series C Original Issue Price
1.5000$
 
Series C New Conversion Price
1.5000$
 
Current Capitalization (on an as converted to Common Stock basis)
ExerciseCommon Stock
Common Stock Outstanding
10,000,000 10,000,000
$0.10 Options
200,000 $0.1000 Y
es
200,000 Op
ti
on
s
3,730,000
$0.15 Options
425,000 $0.1500 Y
es
425,000
$0.175 Options
330,000 $0.1750 Y
es
330,000
$0.21 Options
60,000 $0.2100 Y
es
60,000
$0.25 Options
15,000 $0.2500 Y
es
15,000
$0.30 Options
200,000 $0.3000 Y
es
200,000
$0.38 Options
2,500,000 $0.3800 Y
es
2,500,000
Series A Preferred Stock Outstanding
2,500,000 2,500,000 3,200,762.73$
 
Series A Warrants Outstanding
100,000 $1.0000 Y
es
100,000 128,030.51$
 
Series B Preferred Stock Outstanding
2,000,000 2,000,000 2,560,610.19$
 
Series B Warrants Outstanding
25,000 $1.2500 Y
es
25,000 32,007.63$
 
Series C Preferred Stock Outstanding
1,000,000 0 4,625,000 1,280,305.09$
 
Total Shares Outstanding
19,355,000 18,355,000 To
tal C
ommon
Liquidation Amounts (Preferred Stock ONLY)Aggregate Outstanding Preferred Stock Liquidation Preference
6,500,000.00$
 
Aggregate Preferred Stock Warrant Liquidation Preference
131,250.00$
 
Aggregate Preferred (including warrants) Liquidation Preference
6,631,250.00$
 
Amount Remaining For Common
23,500,000.00$
 
Price per Share for Common
1.28$
 
1.28$
 
Liquidation Amounts/Prices
Convert?
Series C Liquidation Amount/Price
1,500,000.00$
 
1.50$
 
No
Series B Liquidation Amount/Price
2,560,610.19$
 
1.28$
 
Y
es
Series B Warrants Liquidation Amount/Price
32,007.63$
 
1.28$
 
Y
es
Series A Liquidation Amount/Price
3,200,762.73$
 
1.28$
 
Y
es
Series A Warrants Liquidation Amount/Price
128,030.51$
 
1.28$
 
Y
es
Common Liquidation Amount/Price
12,803,050.94$
 
1.28$
 
$0.10 Option Liquidation Amount/Price
256,061.02$
 
1.28$
 
Y
es
$0.15 Option Liquidation Amount/Price
544,129.66$
 
1.28$
 
Y
es
$0.175 Option Liquidation Amount/Price
422,500.68$
 
1.28$
 
Y
es
$0.21 Option Liquidation Amount/Price
76,818.31$
 
1.28$
 
Y
es
$0.25 Option Liquidation Amount/Price
19,204.58$
 
1.28$
 
Y
es
$0.30 Option Liquidation Amount/Price
256,061.02$
 
1.28$
 
Y
es
$0.38 Option Liquidation Amount/Price
3,200,762.73$
 
1.28$
 
Y
es
25,000,000.00$
 
N
et Acquisition Price
25,000,000.00$
 
Acquisition Price
25,000,000$
<--- INPUT VALUE
M
a
n
age
m
e
n
t (See "
M
a
n
age
m
e
n
t"
T
ab f 
o
r Details)
N
et Retur 
n
 Al
ph
a
3,448,346.64$
 Beta
2,808,194.09$
 Ga
mm
a
1,325,320.35$
 CF
O 207,204.92$
 C
OO 301,602.21$
 VP Ad
m
i
n 405,137.29$
 CI
O 978,234.92$
 VP Sales
209,307.97$
 VP Services
795,192.21$
 VP Biz Dev
548,134.24$
 
 
NameCommon StockOptionsPrice/ShareAgg Exercise PriceNet Returnlpha2,500,000275,0000.380$ 104,500.00$ 3,448,346.64$ Beta2,000,000275,0000.380$ 104,500.00$ 2,808,194.09$ Gamma1,000,00050,0000.380$ 19,000.00$ 1,325,320.35$ CFO75,00060,0000.150$ 9,000.00$ 207,204.92$ 10,0000.175$ 1,750.00$10,0000.300$ 3,000.00$25,0000.380$ 9,500.00$COO335,0000.380$ 127,300.00$ 301,602.21$ VP Admin450,0000.380$ 171,000.00$ 405,137.29$ CIO750,00020,0000.380$ 7,600.00$ 978,234.92$ VP Sales100,0000.100$ 10,000.00$ 209,307.97$ 50,0000.175$ 8,750.00$40,0000.380$ 15,200.00$VP Services600,00030,0000.380$ 11,400.00$ 795,192.21$ VP Biz Dev400,00040,0000.380$ 15,200.00$ 548,134.24$ This analysis assumes that all of management's options will be vested and exercised as of the transaction dat

Activity (121)

You've already reviewed this. Edit your review.
AO Sevidoff liked this
1 thousand reads
1 hundred reads
Psalms Tomambo liked this
Orchard Bar liked this

You're Reading a Free Preview

Download
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->