Capitalisation Table Examples

	A	B	C	D	E	F	G	H
1	Please see below 2 examples of a cap table.
2
3	Example 1 (simpler version, likely the one to choose from if you have no cap table yet)
4
5		Start-up Cap Table
6
7	Shareholders	Type	Equity Share (%)
8	Wanjiku XYZ	Founder	33.33
9	Ahmed XYZ	Founder	33.33
10	Ade ZYX	Founder	33.33
11	Total		100.00
12
13
14
15
16	Example 2 (more complex version)
17
18		Start-up Cap Table
19
20	Shareholders	Type	Common	Pre-seed	Seed 1	ESOP	Total	Fully Diluted
21	Wanjiku XYZ	Founder	250,000				250,000	20.83%
22	Ahmed XYZ	Founder	250,000				250,000	20.83%
23	Ade ZYX	Founder	250,000				250,000	20.83%
24	Angel 1	Advisor		50,000			50,000	4.17%
25	Angel 2	Investor			150,000		150,000	12.50%
26	VC 1	Investor			150,000		150,000	12.50%
27	Options					100,000	100,000	8.33%
28	Total		750,000	50,000	300,000	100,000	1,200,000	100.00%
29
30
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