Graffiti - Sample Web Development Company Business Plan

INVESTMENT PLAN INVESTMENT OFFERING Seed Round 1 Round 2 Exit Proposed Year: 1 2 3 5 Valuation, Investment, Shares Investment Amount $600,000 $0 $0 Equity Share Offering Percentage 30.00% 0.00% 0.00% Valuation $2,000,000 $0 $0 $100,000,000 Investor Exit Payout $30,000,000 $0 $0 Investor Years Until Exit 4 3 2 Investor IRR 165.91% 0.00% 0.00% Share Ownership Year 1 Year 2 Year 3 Year 5 Founders' Shares 70,000 70,000 70,000 70,000 Stock Split Multiple 0 0 0 Stock Options Issued 30,000 0 0 0 Investor Shares Issued 42,857 0 0 Price per share $14.00 $0.00 $0.00 $700.00 Options Holders' Shares 30,000 30,000 30,000 30,000 Year 1 Investors' Shares 42,857 42,857 42,857 42,857 Year 2 Investors' Shares 0 0 0 Year 3 Investors' Shares 0 0 Total Shares Outstanding 142,857 142,857 142,857 142,857 Equity Ownership Percentage Year 1 Year 2 Year 3 Year 5 Founders' Equity 49.00% 49.00% 49.00% 49.00% Option Holders' Equity 21.00% 21.00% 21.00% 21.00% Year 1 Investors' Equity 30.00% 30.00% 30.00% 30.00% Year 2 Investors' Equity 0.00% 0.00% 0.00% Year 3 Investors' Equity 0.00% 0.00% Total Equity 100.00% 100.00% 100.00% 100.00% Investors' Equity 30.00% 30.00% 30.00% 30.00% Founders' & Employees' Equity 70.00% 70.00% 70.00% 70.00% © BPLANEXPERTS.COM 5 9 | P a g e