ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Remember that you only manipulate BLUE-font spreadsheet cells!
2
Suggestion: Click on "File" and then "download as" an Excel sheet; you can convert to google sheets if you like...
3
Team Members:
4
5
Startup FormationFirst Angel RoundFirst VC RoundSecond VC Round
6
Pre-Money Valuation:N/APre-Money Valuation:$4Pre-Money Valuation:$80,000,000Pre-Money Valuation:$150,000,000
7
Investment Amount:NoneInvestment Amount:$8,000,000Investment Amount:$1Investment Amount:$35,000,000
8
Post-Money Valuation:N/APost-Money Valuation:$8,000,004Post-Money Valuation:$80,000,001Post-Money Valuation:$185,000,000
9
Shares Outstanding:NoneShares Outstanding:2Shares Outstanding:4,000,002Shares Outstanding:4,000,007Projected ROI on Exit
10
Price Per Share:$0.001Price Per Share:$2.00Price Per Share:$20.00Price Per Share:$37.50
11
ShareholdersStock TypeFounders' SharesFully-Diluted Stock %Shares This RoundTotal Post-Round SharesFully-Diluted Stock %Shares This RoundTotal Post-Round SharesFully-Diluted Stock %Share This RoundTotal Post-Round SharesFully-Diluted Stock %$15,000,000$30,000,000$45,000,000
12
Startup Formation
13
Founder ACommon150.0% 1 0.0% 1 0.0% 1 0.0% $ 3 $ 6 $ 9
14
Founder BCommon150.0% 1 0.0% 1 0.0% 1 0.0% $ 3 $ 6 $ 9
15
16
First Angel Round
17
Independent AngelCommon 4,000,000 4,000,000 100.0% 4,000,000 100.0% 4,000,000 81.1% $ 12,162,141 $ 24,324,281 $ 36,486,422
18
4997146
19
First VC Round
20
Series APreferred 0 0 0.0% 0 0.0% $ 0 $ 0 $ 0
21
000
22
Second VC Round
23
Series BPreferred 933,335 933,335 18.9% $ 2,837,838 $ 5,675,676 $ 8,513,514
24
134
25
Pre-Money Options
26
Option PoolCommon00.0% - 0.0% - 0% 5 5 0.0% $ 15 $ 30 $ 46
27
Totals2100% 4,000,002 100% 4,000,002 100% 4,933,342 100% $ 15,000,000 $ 30,000,000 $ 45,000,000
28
 5
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