Google Docs encountered an error. Please try reloading this page, or coming back to it in a few minutes.
To learn more about the Google Docs editors, please visit our help center.
We're sorry for the inconvenience.
- The Google Docs Team
| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||||||
2 | ||||||||||||||||||
3 | Pre-A | Series A (Preferred) | Total Post A | Series B (Preferred) | Total Post B | |||||||||||||
4 | Shares | Shares | Investment | Shares | % | Value | Shares | Investment | Shares | % | Value | |||||||
5 | PREFERRED | |||||||||||||||||
6 | Series A | 4,000,000 | $ 4,000,000 | 4,000,000 | 40.0% | $4,000,000 | 4,000,000 | 26.7% | 8,000,000 | |||||||||
7 | Series B | 5,000,000 | $ 10,000,000 | 5,000,000 | 33.3% | 10,000,000 | ||||||||||||
8 | COMMON | |||||||||||||||||
9 | Founder #1 | 3,000,000 | 3,000,000 | 30.0% | $3,000,000 | 3,000,000 | 20.0% | 6,000,000 | ||||||||||
10 | Founder #2 | 3,000,000 | 3,000,000 | 30.0% | $3,000,000 | 3,000,000 | 20.0% | 6,000,000 | ||||||||||
11 | Total | 6,000,000 | 4,000,000 | $4,000,000 | 10,000,000 | 100% | $10,000,000 | 5,000,000 | $10,000,000 | 15,000,000 | 100% | $30,000,000 | ||||||
12 | Pre-Money: | $6,000,000 | Post-Money ↑ | Pre-Money: | $20,000,000 | Post-Money | ||||||||||||
13 | Series A Share Price: | $1.00 | B Share Price: | $2.00 | ||||||||||||||
14 | ||||||||||||||||||
Google Docs encountered an error. Please try reloading this page, or coming back to it in a few minutes.
To learn more about the Google Docs editors, please visit our help center.
We're sorry for the inconvenience.
- The Google Docs Team