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
Total1,124,999100.00%
5
Common (Founders)1,000,00088.89%
6
Option Pool124,99911.11%
7
8
SharesValue
9
Pre-Money Valuation1,124,999$900,000
10
Seed Investment124,999$100,000
11
Post-Money Valuation1,249,998$1,000,000
12
Post-Money Option Pool %10%
13
14
AFTER: Post-Investment Cap Table
15
SharesOwnership
16
Total1,249,998100.00%
17
Common (Founders)1,000,00080.00%
18
Option Pool124,99910.00%
19
Preferred (Investor)124,99910.00%
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