Cap Table Template (Full Stack)
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJK
1
StartupSeed 1 InvestmentSeed 2 InvestmentSeries A InvestmentSeries B Investment
2
Shares%Shares%Shares%Shares%Shares%
3
All Founders8,200,00082.00%8,200,00063.08%8,200,00049.80%8,200,00033.80%8,200,00024.91%
4
All Advisors & Board Members300,0003.00%300,0002.31%300,0001.82%300,0001.24%300,0000.91%
5
All Employees500,0005.00%500,0003.85%500,0003.04%500,0002.06%500,0001.52%
6
ESOP1,000,00010.00%1,000,0007.69%1,000,0006.07%2,000,0008.24%3,000,0009.11%
7
Seed 1 Investment 3,000,000 23.08% 3,000,000 18.22%3,000,00012.37%3,000,0009.11%
8
Seed 2 Investment 3,466,667 21.05%3,466,66714.29%3,466,66710.53%
9
Series A Investment6,792,59328.00%6,792,59320.64%
10
Series B Investment7,654,32123.26%
11
12
Total10,000,000100.00%13,000,000100.00%16,466,667100.00%24,259,259100.00%32,913,580100.00%
13
14
15
Pre-Investment Valuation$0$1,000,000$3,000,000$9,000,000$33,000,000
16
price/share$0.00001$0.10000$0.23077$0.51527$1.30645
17
New Shares Issued10,000,0003,000,0003,466,6676,792,5937,654,321
18
Total Post-Investment Shares10,000,00013,000,00016,466,66724,259,25932,913,580
19
Post-Investment Valuation$100$1,300,000$3,800,000$12,500,000$43,000,000
20
21
22
23
24
Instructions
25
This sheet is just a summary display - nothing is calcuated. All the data entry and calculations are in the 'Share Planning and Details' sheet.
26
27
28
29
30
Loading...
 
 
 
Summary
Share Planning and Details