ABCDEFGHIJKLMNOPQRSTUV
1
2
3
4
5
Client A
6
200%400%500%
7
Business Market ReachNational
8
9
Project TitlesLocal RegionalNationalInternational
10
Discovery $200$400$800$1,000
11
Business Name$10,000$20,000$40,000$50,000
12
Brandboards$4,000$8,000$16,000$20,000
13
Projects$4,000$8,000$16,000$20,000
14
$0$0$0
15
$0$0$0
16
17
18
19
20
Paid in Full$18,200$36,400$72,800$91,000
21
22
23
Stock Trade ScenarioPercentage Ownership in Stock
24
25
With no Stock Option0%0%$72,800
26
Percentage Ownership in Stock0%$0$72,800
27
Dollar Cap Ownership in Stock$10,000$62,800
28
29
30
Amortizable Amount$72,800
31
32
Number of Payments 23
33
Interest8%
34
Downpayment $10,000
35
36
Monthly Payment$2,954
37
38
Start Date6/1/2021
39
40
Go to Payment Schedule
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100