Page 68 - Investing in the Praetura Group

68
Praetura Group Cap Table

Assuming £20m raise in total and that you roll through entire stake in PAF / PCF

Founder, Founder, Funding Mgt, Sweet Investor,
Sweet Rolled Growth Mgt, Sweet (GLBL) Mgt, Growth Investor, New Rolled
A1 Shares A2 Shares A3 Shares B1 Shares B2 Shares B3 Shares C1 Shares C2 Shares Shares # % New Money Rolled Value Total Value

Founders
Mike Fletcher 107,880 142,156 1,705 - - - - - 251,741 21.3% - 10,031,623 10,031,623
David Foreman 58,895 116,151 17,822 - - - - - 192,868 16.3% - 8,196,382 8,196,382
Peadar O'Reilly 58,895 116,151 17,822 - - - - - 192,868 16.3% - 8,196,382 8,196,382
225,670 374,458 37,349 - - - - - 637,477 54.00% - 26,424,387 26,424,387
Senior Management
Danny Summers - 23,657 - - - - - - 23,657 2.0% - 1,669,238 1,669,238
Ben Hatton - - - 5,000 - 7,500 - - 12,500 1.1% - 125 125
Scott Hooton - - - - 5,000 5,000 - - 10,000 0.8% - 100 100
Rob Memmott - - - 10,000 - 20,000 35,431 - 65,431 5.5% 2,500,011 300 2,500,311
Jon Prescott - - - - 5,000 5,000 - - 10,000 0.8% - 100 100
Mark Lyons - - - - - 5,000 - - 5,000 0.4% - 50 50
Paul Bond - - - - - 2,349 - - 2,349 0.2% - 23 23
Guy Weaver - - - - - 5,000 - - 5,000 0.4% - 50 50
- 23,657 - 15,000 10,000 49,849 35,431 - 133,937 11.35% 2,500,011 1,669,986 4,169,998
Investors
Darren Carter - - - - - - 163,974 79,046 243,020 20.6% 11,570,005 5,577,486 17,147,491
Other Investors (Rollthrough) - - - - - - 13,180 82,019 95,199 8.1% 929,981 5,787,261 6,717,241
Additional Investors ('New Money') - - - - - - 70,861 - 70,861 6.0% 4,999,952 - 4,999,952
- - - - - - 248,015 161,065 409,080 34.7% 17,499,938 11,364,746 28,864,685
-
225,670 398,115 37,349 15,000 10,000 49,849 283,446 161,065 1,180,494 100% 19,999,950 39,459,119 59,459,069