Beatbox Founders-Pocket-Guide-Cap-Table

	B	C	D	E	F	G	H	I	J	K	L	M	N	O
1				You have editing privileges for this document; do not edit it!
2		Here is the link to the data you need to complete this table		Click on "file" then "make a copy." Edit off of your own copy
3
4				EDIT ONLY THE BLUE NUMBERS
5
6		Team Members:
7
8				Startup Formation		First Angel Round			First VC Round			Second VC Round
9				Shares Authorized:	10,000,000
10				Pre-Money Valuation:	N/A	Pre-Money Valuation:		$2,000,000	Pre-Money Valuation:		$10,000,000	Pre-Money Valuation:		$20,000,000
11				Investment Amount:	None	Investment Amount:		$1,000,000	Investment Amount:		$4,700,000	Investment Amount:		$8,000,000
12				Post-Money Valuation:	N/A	Post-Money Valuation:		$3,000,000	Post-Money Valuation:		$14,700,000	Post-Money Valuation:		$28,000,000
13				Shares Outstanding:	0	Shares Outstanding:		3,527,750	Shares Outstanding:		5,291,625	Shares Outstanding:		7,778,689
14				Price Per Share:	$0.000	Price Per Share:		$0.57	Price Per Share:		$1.89	Price Per Share:		$2.57
15		Shareholders	Stock Type	Founders' Shares	Fully-Diluted Stock %	Shares This Round	Total Post-Round Shares	Fully-Diluted Stock %	Share This Round	Total Post-Round Shares	Fully-Diluted Stock %	Share This Round	Total Post-Round Shares	Fully-Diluted Stock %
16		Startup Formation
17		Aimy Steadman	Common	1,000,000	28.3%		1,000,000	18.9%		1,000,000	12.9%		1,000,000	9.2%
18		Justin Fenchel	Common	1,000,000	28.3%		1,000,000	18.9%		1,000,000	12.9%		1,000,000	9.2%
19	299199.2063	Brad Schultz	Common	1,000,000	28.3%		1,000,000	18.9%		1,000,000	12.9%		1,000,000	9.2%
20
21		First Angel Round
22		Mark Cuban	Preferred			1,763,875	1,763,875	33.3%		1,763,875	22.7%		1,763,875	16.2%
23
24		First VC Round
25		VC #1	Preferred						2,487,064	2,487,064	32.0%		2,487,064	22.8%
26
27		Second VC Round
28		VC #2	Preferred									3,111,476	3,111,476	28.57%
29
30		Pre-Money Options
31		Option Pool	Common	527,750	15.0%		527,750	10.0%		527,750	6.8%		527,750	4.8%
32		Totals		3,527,750	100%		5,291,625	100%	2,487,064	7,778,689	100%	3,111,476	10,890,164	100%
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