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
 
 
Still loading...
ABCDEFGHIJKLMNOPQRST
1
XYZ Company Capitalization
2
September 26, 2011
3
Current Post Money Valuation$51,000,000
4
5
6
Common SharesSeries A (cost)Series A (shares)Series B (cost)Series B (shares)Series C (cost)Series C (shares)OptionsTotal CostTotal SharesOwnership
7
Share Price:$2.50$5.00$10.00(fully diluted)
8
9
Founders:
10
Sharon1,000,0001,000,00019.61%
11
Mike1,000,0001,000,00019.61%
12
13
Investors:
14
AVC$1,000,000400,000$1,000,000200,000$1,500,000150,000$3,500,000750,00014.71%
15
BVC$3,000,000600,000$1,500,000150,000$4,500,000750,00014.71%
16
CVC$6,000,000600,000$6,000,000600,00011.76%
17
18
Management:
19
CEO250,000250,0004.90%
20
Other Senior Mgmt250,000250,0004.90%
21
Other Employees250,000250,0004.90%
22
Unissued Options250,000250,0004.90%
23
24
Totals2,000,000$1,000,000400,000$4,000,000800,000$9,000,000900,0001,000,000$14,000,0005,100,000100%
25
26
27
28
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
Loading...
 
 
 
Cap Table
Liquidation Model