ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Model Equity Cap Table
3
For illustration purposes only, please consult with your advisors before executing your own. Does not include Convertible Note Conversions.
4
Made by Carlos Eduardo Espinal @cee
5
6
USAGE NOTE:
Valuation Numbers are not indicative of recommendations , they are there only for illustration purposes only. Please read the accompanying blog post for information about sources for valuation ranges. Model is Currency Agnostic.
7
8
Start PointOption Pool ExpansionSeries Seed RoundOption Pool ExpansionSeries A
9
10
Ordinary SharesTotal FD %Options for ExpansionTotal SharesTotal FD %Series Seed SharesTotal SharesTotal FD %Options for ExpansionTotal SharesTotal FD %Series A SharesTotal SharesTotal FD %
11
Founder 1 10,000 50.00% 10,000 #REF! 10,000 #REF! 10,000 #REF! 10,000 #REF!
12
Founder 2 10,000 50.00% 10,000 #REF! 10,000 #REF! 10,000 #REF! 10,000 #REF!
13
Founder 3 - 0.00% - #REF! - #REF! - #REF! - #REF!
14
Option Pool0.00%#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
15
Option Pool ++0.00% - #REF! - #REF!#REF!#REF!#REF!#REF!#REF!
16
0.00% - #REF! - #REF! - #REF! - #REF!
17
Investor 10.00% - #REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
18
Investor 20.00% - #REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
19
Investor 30.00% - #REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
20
0.00% - #REF! - #REF! - #REF! - #REF!
21
Total 20,000 100.00%#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
22
23
Option Pool Goal10%<- EditPost Money 750,000.00 Option Pool Goal10%<- EditPost Money 3,800,000.00
24
for upcoming roundRound 150,000.00 for upcoming roundRound 300,000.00
25
Pre Money 600,000.00 <- EditAmount Short for Full Goal#REF!Pre Money 3,500,000.00 <-Edit
26
PPS#REF!PPS#REF!
27
Definitions
28
FD = Fully DilutedInvestor 1 100,000.00 <- EditInvestor 1 50,000.00 <- Edit
29
Option Pool ++ =
Issued for expansion of ESOP
Investor 2 50,000.00 <- EditInvestor 2 50,000.00 <- Edit
30
Text in Blue = For EditingInvestor 3 - <- EditInvestor 3 200,000.00 <- Edit
31
Total 150,000.00 Total 300,000.00
32
33
Total Investors#REF!Total Investors#REF!
34
Total Founders#REF!Total Founders#REF!
35
Total Option Pool#REF!Total Option Pool#REF!
36
37
38
39
40
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