Seed Investment Calculator
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJK
1
2
BEFORE: Pre-Investment Cap Table
3
SharesOwnership
4
Total1,194,029100.00%
5
Common (Founders)1,000,00083.75%
6
Option Pool194,02916.25%
7
8
SharesValue
9
Pre-Money Valuation1,194,029$400,000
10
Seed Investment746,268$250,000
11
Post-Money Valuation1,940,297$650,000
12
Post-Money Option Pool %10%
13
14
AFTER: Post-Investment Cap Table
15
SharesOwnership
16
Total1,940,297100.00%
17
Common (Founders)1,000,00051.54%
18
Option Pool194,02910.00%
19
Preferred (Investor)746,26838.46%
20
21
22
23
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
Loading...
Main menu