Investment Offering   Seed Round 1 Round 2 Exit
Proposed Year:   2000 2001 2002 2005
   
Valuation, Investment, Shares        
Investment Amount $0 $0 $0  
Equity Share Offering Percentage 0.00% 0.00% 0.00%  
Valuation $0 $0 $0 $0
Investor Exit Payout $0 $0 $0  
Investor Years Until Exit 5 4 3  
Investor IRR 0.00% 0.00% 0.00%  
   
Share Ownership   Year 2000 Year 2001 Year 2002 Year 2005
Founders' Shares 0 0 0 0
Stock Split Multiple 0 0 0
Stock Options Issued 0 0 0 0
Investor Shares Issued 0 0 0  
Price per share $0.00 $0.00 $0.00 $0.00
Options Holders' Shares 0 0 0 0
Year 2000 Investors' Shares 0 0 0 0
Year 2001 Investors' Shares 0 0 0
Year 2002 Investors' Shares 0 0
Total Shares Outstanding 0 0 0 0
   
Equity Ownership Percentage Year 2000 Year 2001 Year 2002 Year 2005
Founders' Equity 0.00% 0.00% 0.00% 0.00%
Option Holders' Equity 0.00% 0.00% 0.00% 0.00%
Year 2000 Investors' Equity 0.00% 0.00% 0.00% 0.00%
Year 2001 Investors' Equity 0.00% 0.00% 0.00%
Year 2002 Investors' Equity 0.00% 0.00%
Total Equity 0.00% 0.00% 0.00% 0.00%
Investors' Equity 0.00% 0.00% 0.00% 0.00%
Founders' & Employees' Equity   0.00% 0.00% 0.00% 0.00%
   
 
Calculated Totals (not included in output)        
Post-Split Pre-Investment Shares   0 0 0 0
Post-money total shares   0 0 0  
  Years Seed Round 1 Round 2
  0 $0 $0 $0
  1 $0 $0 $0
  2 $0 $0 $0
  3 $0 $0 $0
  4 $0 $0 $0
  5 $0 $0 $0
  6 $0 $0 $0
  7 $0 $0 $0
  8 $0 $0 $0
  9 $0 $0 $0
  10 $0 $0 $0
  11 $0 $0 $0
  12 $0 $0 $0
  13 $0 $0 $0
  14 $0 $0 $0
  15 $0 $0 $0
  16 $0 $0 $0
  17 $0 $0 $0
  18 $0 $0 $0
  19 $0 $0 $0
  20 $0 $0 $0
  21 $0 $0 $0
  22 $0 $0 $0
  23 $0 $0 $0
  24 $0 $0 $0
    25 $0 $0 $0