Indie.vc Downloadable cap table
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRS
1
***TO RUN SCENARIOS OF YOUR OWN GO TO "FILE > MAKE A COPY"***
2
3
INDIE.VC INVESTMENT
TRADITIONAL VENTURE CAPITAL
4
5
Indie.vc Investment Amount$500,000
Raise Series Seed
6
Equtiy Option10%
Series Seed Pre-money
$ 5,170,000
7
Redemption (0 - 3x)0Investment$2,000,000
8
Redemption repayment$0Post-money $ 7,170,000
9
conversion Percentage (1)10.00%
10
Founders72%
11
Investors28%
12
100%
13
14
Raise Series A
15
Series A Pre-money
$ 10,200,000
16
Investment $ 7,000,000
17
Post-money $ 17,200,000
18
19
Founders43%
20
Investors57%
21
100%
22
23
Raise Series B (2)Raise Series B
24
Series B Pre-money $ 26,300,000
Series B pre-money
$ 26,300,000
25
Investment $ 7,000,000 Investment $ 7,000,000
26
Post-money $ 33,300,000 Post-money $ 33,300,000
27
28
Indie.vc Route
Traditional VC Route
29
Post Series BPost Series B
30
Founders71%Founders34%
31
Investors29%Investors66%
32
100%100%
33
34
(1) Conversion percentage reduces 30% with each 1x of redemption payment up to 90% for 3x redemption payment
35
(2) Median pre-money $26.3M and Series B rasied amount $7M. per NVCA Pitchbook Q3 2018
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
Loading...
Main menu