Your company raises three rounds: Round A B Investment Pre-$ Valuation 10 60 100 800 All investors receive a basic liquidation preference

Your company raises three rounds: Round A B Investment Pre-$ Valuation 10 60 100 800 All investors receive a basic liquidation preference. The initial common stock Pool is 20%. 10% total ownership is granted to hires made between the A- and B-rounds, and 5% ownership is granted to hires made between the B- and C-rounds.

a. Create the Cap Table through the C-round.

b. How is common stock distributed after the C-round between Founders, A-hires, B- hires, and the Pool? Assume no refresh.

c. What is the distribution of common stock after the C-round if there is a 8% refresh right before the C-round?