VC Razor VCIC Fund II Example Cap Table
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQR
1
2
3
Pre-A Series A (Preferred)Total Post ASeries B (Preferred)Total Post B
4
Shares Shares
Investment
Shares%ValueSharesInvestmentShares%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 #13,000,000 3,000,000 30.0%$3,000,000 3,000,000 20.0% 6,000,000
10
Founder #23,000,000 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
Loading...