Basic Cap Table Template.xlsx

	B	C	D	E	F	G	H	I
1
2
3
4
5
6
7
8
9
10
11	Company A Summary Capitalization Table with Drafts
12	As of 04/04/2024 • Generated by Kapil Sharma (kapil.sharma@altitudelab.org) at 04/04/2024 10:37:14
13		Shares Authorized	Shares Issued and Outstanding	Fully Diluted Shares	Fully Diluted Ownership	* Cash Raised	Fully Diluted Shares with Drafts	Fully Diluted Ownership with Drafts

14	Common Stock classes
15	common Stock	8,000,000	7,280,000	7,280,000	91.0000%	$ 0.01	7,340,000	91.7500%
16	Total Common Stock issued and outstanding			7,280,000	91.0000%	$ 0.01	7,340,000	91.7500%
17
18	Company A 2023 Stock Plan	800,000
19	RSAs not purchased				0.0000%			0.0000%
20	Options and RSUs issued and outstanding				0.0000%			0.0000%
21	Shares available for issuance under the plan			720,000	9.0000%		660,000	8.2500%
22
23	Totals			8,000,000	100.0000%	$ 0.01	8,000,000	100.0000%
24
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