calculate valuations for the company Vampr using the Scorecard and VC methods. instructions are attached.

Part 1 - Scorecard Method. Vampr Use the readings and notes to complete the following table. Be sure to justify your responses with specific data from the Offering Statement. Use the readings for guidelines The largest music social network is about to about how to assign factor weights. Assume a comparable pre-money valuation of become a LinkedIn for all creatives $2,000,000. Josh Simons Co-founder and CEO @ Vampr ITEM a)Range b) Vampr Factor Weight (a*b) Rationale 1. Strength of Entrepreneur and ,30 Team 2. Size of the Opportunity .25 3. Product/Technology 15 $ Last Funded January 2020! 4. Competitive Environment .10 5. Marketing/Sales/Partnerships .10 6. Need for Additional Investment ,05 $492,389 1,149 7. Other factors (great early customer feedback) total funds raised ? total investors TOTAL VALUATION: FOLLOW Part 2 - VC method. Complete the following steps to determine a valuation using the VC Method. For this assume the following: . A target return of 40% / year over 5 years . A sales multiple of 3x They are raising $1,000,000 (close to their maximum desired amount) A. Calculate a projected revenue level for Vampr in 2023. Justify your calculation! I am not looking for detailed projections but you should use the information in the Offering Statement to justify your answer. B. Use your answer in A to calculation the Exit Value: C. What equity percent would they have to give up? NOTE: if you get an odd number here (too big or too small) you should re-visit your assumptions and calculations. D. What is the post-money valuation? E. What is the pre-money valuation? Part 3. How do your pre-money valuations in Part 1 and Part 2 compare? Which do you think is a "better" valuation