Using excel:

In Week 13, 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. - Canaan Partners Pitch Workbook lays out how entrepreneurs should pitch to venture capitalists. - How does the information in the pitch help venture capitalists estimate: - desired rate of return - time to Exit - Exit Valuation - Future dilution