Please provide answers and calculations, thanks!

(Ss in millions) 5 You are the CEO ofltelanet, lnc an IT start-up that has been in business for 4 years. 10 12 13 15 17 18 20 23 25 29 30 32 33 37 39 41 43 45 46 49 51 53 54 (We are at the end of Year 4) 8 Prior investnnents (Founders and A Round) Founders (Year c)) A Round Investors (End of Year 2) Percent Ownership so.6 S2_5 atend of Year 2 450% at A Round ttelanet expects to have its initial product on the market at the end of year 6 and be acquired at the end of Year 10. ttelanet has just closed its B Round raising Post Money Valuation With the B Round in place, Itelanets cash balance (end of Year 4) is Expected operating cash flows Operating Cash Flow Part A $8.5 $196 $100 5 million from Snowscape Ventures million million 6 ($50) 7 8 ($55) 9 ($30) 10 ($20) (i) Calculate the capitalization table (% and Ss) for Founders, A, and B Rounds Include the valuation step up (%/yr) for each round in the cap table ii) If you were a founder, how would you feel about the progress of the company to the B Round? Why? I would feel good given the amount of money being invested, it will help us to continue to grow Part B (i) Calculate a financing plan for Itelanet Year 5 to Exit (use only one additional financing C Round to get to Exit) (ii) Why or why not might Itelanet expect a large step up in value for the C Round? Part C ttelanet is now in Year 6 and raising ts C Round. Note: The inputs here may be different from your answers to Pans B above Differences here do NOT mean your answers above are incorrect Yourventure capitalfirm is considering providing the C Roundfinancing to be provided in Year Your VC firm wants a return of Exit expected at end of Year 10 with an expected valuation of: Time To Exit 35% per year $1450 3 years