Simple Cap Table Company Formation

	B	C	E	F	G	H
1				Initial Founder's Shares
2	Initial Shares Authorized:	10,000,000
3	Founder's Shares Issued:	5,000,000
4
5	Founder's Shares		Founder 1	40%	2,000,000
6			Founder 2	40%	2,000,000
7			Founder 3	20%	1,000,000
8
9				100%	5,000,000
10
11	Valuation Pre-Seed	$2,000,000	Price per share	$0.40
12
13			Founder 1		2,000,000	34.78%
14			Founder 2		2,000,000	34.78%
15			Founder 3		1,000,000	17.39%
16	Investment	$300,000	Investor 1		750,000	13.04%
17
18	Post Value	$2,300,000		Post Shares	5,750,000
19
20	Valuation at Seed	$8,000,000	Price per share	$1.39
21
22			Founder 1		2,000,000	31.62%
23			Founder 2		2,000,000	31.62%
24			Founder 3		1,000,000	15.81%
25		$300,000	Investor 1 (total)		965,625	15.27%
26		$500,000	Investor 2		359,375	5.68%
27
28	Post Value	$8,800,000		Post Shares	6,325,000
29
30	Probably create an option pool here, which would further dilute
31
32
33
34
35
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