Cap Table Template

	B	C	D	E	F	G	H	I	J	K	L	M	N	O	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM
1		By Jean de La Rochebrochard - Jean@2lr.com
2
3		LOGO										Type	Post Money Safe			Type	Equity - Primary			Type	Equity - Secondary			Type	Equity - Primary
4												Cap	$6,000,000			Post Money	$30,000,000			Post Money	$22,500,000			Post Money	$50,000,000
5												Discount	25%			Price Per Share	$1.5631			Conversion Price	$1.1543			Price Per Share	$2.1547
6												Price	$6,000,000			Implied Dilution	13.83%			Last Round Discount	25.00%			Implied Dilution	16.00%
7												Conversion Price	$0.3765
8												Implied Dilution	8.58%
9												Total Shares	15937249
10
11
12		Company Name	Incorporation		Post Incorporation Addition			Stock Options			Post Money Safe - 6000000				Equity - Primary - 30000000				Equity - Secondary - 22500000				Equity - Primary - 50000000
13		Shareholders	Total Shares	% FD	New Shares	Total Shares	% FD	Options	Total Shares	% FD	Investment	New Shares	Total Shares	% FD	Investment	New Shares	Total Shares	% FD	Investment	New Shares	Total Shares	% FD	Investment	New Shares	Total Shares	% FD
14		Total	9,850,000	100.0%	10,368,421	10,368,421	100.0%	615,000	10,983,421	100.0%	$515,000	1,667,944	12,651,365	100.0%	$4,150,000	2,954,916	19,492,162	100.0%	$0	0	19,492,162	100.0%	$8,000,000	4,012,793	23,504,955	100.0%
15		ESOP						450,000	450,000	4.1%		300000	750,000	5.9%		300000	1,350,000	6.9%			1,350,000	6.9%		300000	1,650,000	7.0%
16		Founder #1	6,500,000	66.0%		6,500,000	62.7%		6,500,000	59.2%		0	6,500,000	51.4%		0	6,500,000	33.3%	-$230,862	-200000	6,300,000	32.3%		0	6,300,000	26.8%
17		Founder #2	850,000	8.6%		850,000	8.2%		850,000	7.7%		0	850,000	6.7%		0	850,000	4.4%	$0	0	850,000	4.4%		0	850,000	3.6%
18		Founder #3	2,500,000	25.4%		2,500,000	24.1%		2,500,000	22.8%		0	2,500,000	19.8%		0	2,500,000	12.8%			2,500,000	12.8%		0	2,500,000	10.6%
19		Late Founder			518,421	518,421	5.0%		518,421	4.7%		0	518,421	4.1%		0	518,421	2.7%	$0	0	518,421	2.7%		0	518,421	2.2%
20		Employee #1						55,000	55,000	0.5%		0	55,000	0.4%		0	55,000	0.3%			55,000	0.3%		0	55,000	0.2%
21		Employee #2						27,500	27,500	0.3%		0	27,500	0.2%		0	27,500	0.1%			27,500	0.1%		0	27,500	0.1%
22		Employee #3						82,500	82,500	0.8%		0	82,500	0.7%		0	82,500	0.4%			82,500	0.4%		0	82,500	0.4%
23	PRE-SEED ROUND INVESTORS	Investors #1									$10,000	26,562	26,562	0.2%		0	26,562	0.1%			26,562	0.1%		0	26,562	0.1%
24		Investors #2									$15,000	39,843	39,843	0.3%		0	39,843	0.2%			39,843	0.2%		0	39,843	0.2%
25		Investors #3									$15,000	39,843	39,843	0.3%		0	39,843	0.2%			39,843	0.2%		0	39,843	0.2%
26		Investors #4									$15,000	39,843	39,843	0.3%		0	39,843	0.2%			39,843	0.2%		0	39,843	0.2%
27		Investors #5									$15,000	39,843	39,843	0.3%		0	39,843	0.2%			39,843	0.2%		0	39,843	0.2%
28		Investors #6									$20,000	53,124	53,124	0.4%		0	53,124	0.3%			53,124	0.3%		0	53,124	0.2%
29		Investors #7									$20,000	53,124	53,124	0.4%		0	53,124	0.3%			53,124	0.3%		0	53,124	0.2%
30		Investors #8									$20,000	53,124	53,124	0.4%		0	53,124	0.3%			53,124	0.3%		0	53,124	0.2%
31		Investors #9									$50,000	132,810	132,810	1.0%		0	132,810	0.7%			132,810	0.7%		0	132,810	0.6%
32		Investors #10									$50,000	132,810	132,810	1.0%		0	132,810	0.7%			132,810	0.7%		0	132,810	0.6%
33		Investors #11									$25,000	66,405	66,405	0.5%		0	66,405	0.3%			66,405	0.3%		0	66,405	0.3%
34		Investors #12									$35,000	92,967	92,967	0.7%		0	92,967	0.5%			92,967	0.5%		0	92,967	0.4%
35		Investors #13									$50,000	132,810	132,810	1.0%		0	132,810	0.7%			132,810	0.7%		0	132,810	0.6%
36		Investors #14									$50,000	132,810	132,810	1.0%		0	132,810	0.7%			132,810	0.7%		0	132,810	0.6%
37		Investors #15									$125,000	332,026	332,026	2.6%		0	332,026	1.7%			332,026	1.7%		0	332,026	1.4%
38	SEED	Investors #16									$0	0	0	0.0%		0	637,490	3.3%			637,490	3.3%		0	637,490	2.7%
39		Investors #17									$0	0	0	0.0%		0	956,235	4.9%	$0	0	956,235	4.9%		0	956,235	4.1%
40		Investors #18									$0	0	0	0.0%		0	0	0.0%			0	0.0%		0	0	0.0%
41		Investors #19									$0	0	0	0.0%		0	0	0.0%			0	0.0%		0	0	0.0%
42		Investors #20									$0	0	0	0.0%		0	0	0.0%			0	0.0%		0	0	0.0%
43		Investors #21									$0	0	0	0.0%		0	0	0.0%			0	0.0%		0	0	0.0%
44	SERIES A	Investors #22									$0	0	0	0.0%	$50,000	31,987	164,797	0.8%			164,797	0.8%		0	164,797	0.7%
45		Investors #23									$0	0	0	0.0%	$50,000	31,987	563,229	2.9%	$230,862	200000	763,229	3.9%		0	763,229	3.2%
46		Investors #24									$0	0	0	0.0%	$50,000	31,987	1,360,091	7.0%			1,360,091	7.0%		0	1,360,091	5.8%
47		Investors #25									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%		0	0	0.0%
48		Investors #26									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%		0	0	0.0%
49		Investors #27									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%		0	0	0.0%
50	SERIES B	Investors #28									$0	0	0	0.0%	$4,000,000	2,558,955	2,558,955	13.1%			2,558,955	13.1%		0	2,558,955	10.9%
51		Investors #29									$0	0	0	0.0%	$0	0	0	0.0%	$0	0	0	0.0%		0	0	0.0%
52		Investors #30									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%		0	0	0.0%
53		Investors #31									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%		0	0	0.0%
54		Investors #32									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%		0	0	0.0%
55		Investors #33									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%		0	0	0.0%
56	SERIES C	Investors #34									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%	$8,000,000	3,712,793	3,712,793	15.8%
57		Investors #35									$0	0	0	0.0%	$0	0	0	0.0%	$0	0	0	0.0%		0	0	0.0%
58		Investors #36									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%		0	0	0.0%
59		Investors #37									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%		0	0	0.0%
60		Investors #38									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%		0	0	0.0%
61		Investors #39									$0	0	0	0.0%	$0	0	0	0.0%			0	0.0%		0	0	0.0%
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