show your analysis to get your answers and do NOT only show the final number of each question.

NX Spirit is seeking financing from venture capitalists. The founder of NX Spirit expects to sell the company for $30 million in five years. NX Spirit decides to first raise $2 million and then raise the remaining $1.5 million after two years. The founder also decides that, whatever valuation he would get, he wants to own 2 million shares. Assume that the WACC for comparable business is 20%. The survival probability is 65% for each year during the first two years and 85% for each year during the remaining three years.

1. What is the discount rate to apply considering survival risk for each year?
2. Howmanyshareswillbesoldforthefirstandsecondroundinvestors?
3. What are prices per share to sell for the first and second round investors?