Seed-2 Scenario Builder Template.xlsx

	B	E	H	I	J	K	L	N	O	P	Q	R	T	U	V	W	X
1
2	To Download hit: "File" above. Then scroll down to "Download" and click "Microsoft Excel - xlsx"
3
4
5	Seed-1 Round	How To Use this Scenario Builder	Seed Round
6		Note: Adjust only items in blue		Seed Allocation	Pre %	Round %	Post %
7
8		1. Add in the fundraise details from your SEED round by replacing the blue numbers here	Fund 1	$1,000,000	0.00%	5.0%	5.0%
9			Fund 2	$500,000	0.00%	2.5%	2.5%
10			Fund 3	$250,000	0.00%	1.3%	1.3%
11			Fund 4	$250,000	0.00%	1.3%	1.3%
12			Seed Round	$2,000,000	0.0%	10.0%	10.0%
13
14		2. Add in your SEED round Post-Money Valuation by replacing the blue number here	Pre-money	$18,000,000
15			Post-money	$20,000,000
16
17		3. Add the Option pool if there is one by replacing the blue number here. Set to 0% if no option pool	Management Ownership		100.0%	0.0%	80.0%
18			Options		0.0%	10.0%	10.0%
19
20
21			Check				100.0%
22
23
24	Seed-2 Round		Seed-2 Scenario #1: Flat Round					Seed-2 Scenario #2: Down Round					Seed-2 Scenario #3: Up Round
25				Seed 2 Allocation	Pre %	Round %	Post %		Seed 2 Allocation	Pre %	Round %	Post %		Seed 2 Allocation	Pre %	Round %	Post %
26
27		4. Add in the details for your Seed-2 Fundraise Here for both exiting investors and New investors. Adjust the investment values in blue	Fund 1	$100,000	5.0%	0.5%	5.0%	Fund 1	$100,000	5.0%	0.8%	5.0%	Fund 1	$100,000	5.0%	0.4%	5.0%
28			Fund 2	$50,000	2.5%	0.3%	2.5%	Fund 2	$50,000	2.5%	0.4%	2.5%	Fund 2	$50,000	2.5%	0.2%	2.5%
29			Fund 3	$25,000	1.3%	0.1%	1.3%	Fund 3	$25,000	1.3%	0.2%	1.3%	Fund 3	$25,000	1.3%	0.1%	1.3%
30			Fund 4	$25,000	1.3%	0.1%	1.3%	Fund 4	$25,000	1.3%	0.2%	1.3%	Fund 4	$25,000	1.3%	0.1%	1.3%
31			New Investors	$1,800,000	0.00%	9.0%	9.0%	New Investors	$1,800,000	0.00%	15.0%	15.0%	New Investors	$1,800,000	0.00%	7.2%	7.2%
35			Seed 2 Round	$2,000,000	10.0%	10.0%	19.0%	Seed 2 Round	$2,000,000	10.0%	16.7%	25.0%	Seed 2 Round	$2,000,000	10.0%	8.0%	17.2%
36		5. Update your Down Round and Up Round Scenarios by changing the POST-MONEY VALUATION here. Note: The Post-money value in I36 should be the same as the Seed round post-money for it to reflect a FLAT Round
37			Pre-money	$18,000,000				Pre-money	$10,000,000				Pre-money	$23,000,000
38			Post-money	$20,000,000				Post-money	$12,000,000				Post-money	$25,000,000
39
40			Management Ownership		80.0%	0.0%	72.0%	Management Ownership		80.0%	0.0%	66.7%	Management Ownership		80.0%	0.0%	73.6%
41			Options		10.00%	0.0%	9.0%	Options		10.00%	0.0%	8.3%	Options		10.00%	0.0%	9.2%
42
43
44			Check				100.0%	Check				100.0%	Check				100.0%
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
101
102
103