Capitalization Table with Payouts for Non-Participating Versus Participating Preferred
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQ
1
2
3
FOUNDINGSEED
4
# of shares% of total# of shares% of total
5
FOUNDERSalternatively...
6
Jack500050%500040%50%
<- This is the percentage of Common Shares for Jack if Capital choses Non-Participating Liquidiation and foregoes Common Shares
7
Jill500050%500040%50%
<- This is the percentage of Common Shares for Jill if Capital choses Non-Participating Liquidiation and foregoes Common Shares
8
9
SEED
10
ClarenceAngel250020%
11
12
13
Total Outstanding Shares
1000012500
14
Total $ Invested
$10,000$1,000,000<- ENTER the Dollars Invested
15
Pre-Money Valuation
$0$4,000,000
16
Post-Money Valuation
$10,000$5,000,000
< ENTER the Post-Money valuation
17
18
19
Acquisition Price =
$5,000,000
<- ENTER the Acquisition Price from which Proceeds will be paid
20
Number of years since SEED
3
<- ENTER the Number of Years Since the Investment
21
22
EXIT PAYOUTS FOR NON-PARTICIPATING VERSUS PARTICIPATING PREFERRED SHARES
23
24
Non-Participating Liquidation Preference on SEED Preferred Shares
25
26
Clarence$
27
liquidation preference
$0
<- Zero if Common > Liquidation + Dividends
$1,000,000
<- Value of Liquidation Preference. Falls below price paid when Acquisition < Price paid
28
dividends$0
<- Zero if Common > Liquidation + Dividends
$0
<- 10% Dividend, based upon price paid (or, whatever remains after paying Liquidation preference)
29
common shares
$1,000,000
<- Zero if Common < Liquidation + Dividends
$1,000,000
<- Value of Common Shares
30
TOTAL PAYOUT
$1,000,000
31
32
Jack
common shares
$2,000,000
33
Jill
common shares
$2,000,000
34
35
36
Participating Liquidation Preference on SEED Preferred Shares
37
38
Clarence$
39
liquidation preference
$1,000,000$1,000,000
<- Value of Liqidation Preference. Falls below price paid when Acquisition price < Total value of Series A and B Liquidation Preferences
40
dividends$0$0
<- 10% Dividend, based upon price paid
41
common shares
$800,000$800,000
<- Value of Common Shares (becomes zero if Liquidation + DIvidends is greater than Acquisition Price
42
TOTAL PAYOUT
$1,800,000
43
44
Jack
common shares
$1,600,000
45
Jill
common shares
$1,600,000
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...
Main menu