ABCDEFGHIJKLMNOPQR
1
Cake Cap Table Template
2
This is useful, but could be a lot better. We wanted to share it in case its helpful. Reach out to us at hello@cakeequity.com if you need anything.
3
At Cake we're also building a modelng tool into the Cake app but its still in development / beta.
4
5
New Issue
6
 Round 1Round 2
7
Size of New Issue $ 200,000 $1,000,000
8
Share Price
9
Size of Options Pool -
10
Convertible Notes Conversion
11
Convertible Notes $ -
12
Conversion Discount0%
13
Conversion Price $ -
14
15
Cap Table Summary
16
 Pre-Money
Post Money (post Round 1)
Post Money (post Round 2)
17
Number$%Number$%Number$%
18
Ordinary Shares 20,000,000 $ - 90.9%#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
19
Options 2,000,000 $ - 9.1% $ - #DIV/0! $ - #DIV/0!
20
Preference Shares0.0% - $ - #DIV/0! - $ - #DIV/0!
21
Seed
22
Series A
23
Total 22,000,000 $ - 100.0%#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
24
25
TRANSACTION
26
27
Shareholders
Current Position (before transaction)
New Issue - Round 1
Final Position (after Round 1)
28
Ord SharesOptionsFully Diluted
Pref Shares
NotesOptionsOrd Shares
Pref Shares
Options
Fully Diluted
29
Shareholder Entity Name
Investor Name
NumberNumberNumber$%$NumberNumberNumberNumberNumberNumber$%
30
Founder 1 10,000,000 10,000,000 45.5% $ - #DIV/0! 10,000,000 #DIV/0! - #DIV/0!#DIV/0!#DIV/0!
31
Investor 1 10,000,000 10,000,000 45.5% $ - #DIV/0! - 10,000,000 #DIV/0! - #DIV/0!#DIV/0!#DIV/0!
32
Investor 2 - 0.0% $ - #DIV/0! - #DIV/0! - #DIV/0!#DIV/0!#DIV/0!
33
Investor 3 - 0.0% $ - #DIV/0! - #DIV/0! - #DIV/0!#DIV/0!#DIV/0!
34
Founder 2 TBC - - 0.0% $ - #DIV/0!#DIV/0! - #DIV/0!#DIV/0!#DIV/0!
35
ESOP Allocated 1,000,000 1,000,000 4.5% 1,000,000 1,000,000 $ -
36
ESOP Unallocated 1,000,000 1,000,000 - 4.5% 1,000,000 1,000,000 $ - #DIV/0!
37
Ron $ 1,000,000 #DIV/0!#DIV/0! - #DIV/0!#DIV/0!#DIV/0!
38
Joe#DIV/0!#DIV/0! - #DIV/0!#DIV/0!#DIV/0!
39
40
Total 20,000,000 2,000,000 22,000,000 $ - 100.0% $ 1,000,000 #DIV/0! - 20,000,000 #DIV/0! 2,000,000 #DIV/0!#DIV/0!#DIV/0!
41
42
43
44
#DIV/0!
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