2012 Cap Table Template
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFG
1
2
cut-and-paste this chart into your board deckNEWCO Capitalization as of xx/yy/zzNumber of SharesPercentage oustandingPercentage Fully Dilutednotes
3
4
5
Series A Preferred Stock
6
VC Firm #1, LP3,000,00026.22%23.62%
7
Individual #1300,0002.62%2.36%
8
VC Firm #2, LP400,0003.50%3.15%
9
Total Series A3,700,00032.34%29.13%
10
Series B Preferred Stock
11
VC Firm #1, LP700,0006.12%5.51%
12
Individual #1100,0000.87%0.79%
13
VC Firm #2, LP450,0003.93%3.54%
14
VC Firm #3, LP1,300,00011.36%10.24%
15
Total Series B2,550,00022.29%20.08%
16
Total Preferred Stock6,250,00054.63%49.21%
17
18
Common Stock
19
Founder #12,500,00021.85%19.69%a good rule of thumb is to list anyone holding 5% or more; group the rest in "all others" category
20
Founder #21,500,00013.11%11.81%
21
All other common holders350,0003.06%2.76%
22
Total Common Stock4,350,00038.02%34.25%NOTE: this number does not include "exercised" options
23
24
Stock Options
25
Total Shares Reserved for Options 2,100,00018.36%16.54%Total Shares Reserved is an input; the only input on this page. It should reflect the number of shares allocated, in total, in the option pool
26
Less Options Granted940,0008.22%7.40%
27
Plus Cancelled Options100,000
28
Total Option Pool Available1,260,00011.01%9.92%
29
30
Total Shares12,700,000100.00%
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
Loading...
 
 
 
CapTable Summary
CapTable