Show steps and answer in excel

In Week 10A, we saw the effect of a down round (Round B, Scenario 2) on \\% ownership and value for Founders and Round A investors. Assuming the \\% ownership following the down round as in Week 13 and that Round \\( C \\) investors expectations are - exit valuation \\( \\$ 100 \\) million, time to Exit 2 Years, amount invested \\( \\$ 25 \\) million, and desired rate of return \35 calculate: - Capitalization table at the end of Round C - Return to Founders, Round A, Round B, and Round C investors