際際滷

際際滷Share a Scribd company logo
Shareholder
Common
Shares
Common
Options
Series A
$ Invested
Series A
Shares
Series A
%
Fully Diluted
Shares
% Fully
Diluted
Liz 5,000,000 - -$ - 0.0% 5,000,000 35.0%
Founder #2 2,425,000 - -$ - 0.0% 2,425,000 17.0%
Employee #1 150,000 - -$ - 0.0% 150,000 1.1%
Employee #2 100,000 - -$ - 0.0% 100,000 0.7%
Employee #3 - 100,000 -$ - 0.0% 100,000 0.7%
Employee #4 - 125,000 -$ - 0.0% 125,000 0.9%
Employee #5 (All others) 100,000 500,000 -$ - 0.0% 600,000 4.2%
Pre-Investment Option Pool - 500,000 -$ - 0.0% 500,000 3.5%
Srs A Option Pool Expansion - 1,000,000 -$ - 0.0% 1,000,000 7.0%
Angel Investor #1 - - 500,000$ 388,888 9.1% 388,888 2.7%
Angel Investor #2 - - 300,000$ 388,888 9.1% 388,888 2.7%
Angel Investor #3 - - 300,000$ 388,888 9.1% 388,888 2.7%
0 - - -$ - 0.0% - 0.0%
Hell's Kitchen Venture Partners - - 3,100,000$ 3,100,000 72.7% 3,100,000 21.7%
0 - - -$ - 0.0% - 0.0%
0 - - -$ - 0.0% - 0.0%
Total 7,775,000 2,225,000 4,200,000$ 4,266,664 100.0% 14,266,664 100.0%

More Related Content

Similar to Cap table (20)

21. start up capitalization table analysis (deb sahoo)
21. start up capitalization table analysis (deb sahoo)21. start up capitalization table analysis (deb sahoo)
21. start up capitalization table analysis (deb sahoo)
Deb Sahoo, MBA(Finance), MS(EE), BTech(EE),
犖犖犖犖朽絹犖謹犖犖迦犖迦牽犖о鹸犢犖犖犖迦鍵犖犢犖犖迦牽犖ム犖犖伍犢犖犖犖犖迦牽犢犖犖犖園 (Valuation) 犢犖犖犖劇賢犖犖朽犖 犢犖ム鍵 犖犖犖 犖犖巌犖犖巌硯犖犢
犖犖犖犖朽絹犖謹犖犖迦犖迦牽犖о鹸犢犖犖犖迦鍵犖犢犖犖迦牽犖ム犖犖伍犢犖犖犖犖迦牽犢犖犖犖園 (Valuation) 犢犖犖犖劇賢犖犖朽犖 犢犖ム鍵 犖犖犖 犖犖巌犖犖巌硯犖犢犖犖犖犖朽絹犖謹犖犖迦犖迦牽犖о鹸犢犖犖犖迦鍵犖犢犖犖迦牽犖ム犖犖伍犢犖犖犖犖迦牽犢犖犖犖園 (Valuation) 犢犖犖犖劇賢犖犖朽犖 犢犖ム鍵 犖犖犖 犖犖巌犖犖巌硯犖犢
犖犖犖犖朽絹犖謹犖犖迦犖迦牽犖о鹸犢犖犖犖迦鍵犖犢犖犖迦牽犖ム犖犖伍犢犖犖犖犖迦牽犢犖犖犖園 (Valuation) 犢犖犖犖劇賢犖犖朽犖 犢犖ム鍵 犖犖犖 犖犖巌犖犖巌硯犖犢
ViranwanJantrawong
Go buyside United States Compensation Study
Go buyside United States Compensation StudyGo buyside United States Compensation Study
Go buyside United States Compensation Study
GoBuyside
Dummy Cap Table & Returns Analysis - Round B
Dummy Cap Table & Returns Analysis - Round BDummy Cap Table & Returns Analysis - Round B
Dummy Cap Table & Returns Analysis - Round B
Lindsay Meyer
Ideas To Deals Valuation
Ideas To Deals ValuationIdeas To Deals Valuation
Ideas To Deals Valuation
Michael Bowers
Key concepts
Key conceptsKey concepts
Key concepts
Octopus Investments
1.3 equity math
1.3 equity math1.3 equity math
1.3 equity math
Rick Rasmussen
Know Your Valuation for Equity Compensation (And Avoid the Perils of 409A)
Know Your Valuation for Equity Compensation (And Avoid the Perils of 409A)Know Your Valuation for Equity Compensation (And Avoid the Perils of 409A)
Know Your Valuation for Equity Compensation (And Avoid the Perils of 409A)
The Capital Network
Financial Assets Management Kpi And Dashboard PowerPoint Presentation 際際滷s
Financial Assets Management Kpi And Dashboard PowerPoint Presentation 際際滷sFinancial Assets Management Kpi And Dashboard PowerPoint Presentation 際際滷s
Financial Assets Management Kpi And Dashboard PowerPoint Presentation 際際滷s
際際滷Team
Bootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business PptBootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business Ppt
Caroline Cummings
Startup Valuation
Startup ValuationStartup Valuation
Startup Valuation
Menorca Millennials
Vcic Prep Session Vc 101
Vcic Prep Session Vc 101Vcic Prep Session Vc 101
Vcic Prep Session Vc 101
ClimbChen
Endowment Management: Unitization
Endowment Management: UnitizationEndowment Management: Unitization
Endowment Management: Unitization
Jeff Sobers
Network Expansion - A Practice Multiplier
Network Expansion - A Practice MultiplierNetwork Expansion - A Practice Multiplier
Network Expansion - A Practice Multiplier
cpigott13
Financial Management PowerPoint Presentation 際際滷s
Financial Management PowerPoint Presentation 際際滷sFinancial Management PowerPoint Presentation 際際滷s
Financial Management PowerPoint Presentation 際際滷s
際際滷Team
I WANT To Help YOU To Make $400 per week!
I WANT To Help YOU To Make $400 per week!I WANT To Help YOU To Make $400 per week!
I WANT To Help YOU To Make $400 per week!
Keith Ng
Jody Thelander
Jody ThelanderJody Thelander
Jody Thelander
Healthegy
C3 comp redesign 6-3-13 (2)
C3 comp redesign  6-3-13 (2)C3 comp redesign  6-3-13 (2)
C3 comp redesign 6-3-13 (2)
Mark Wolkove
Elevator pitch
Elevator pitchElevator pitch
Elevator pitch
rick taylor
Avoiding Common Capital Campaign Mistakes
Avoiding Common Capital Campaign MistakesAvoiding Common Capital Campaign Mistakes
Avoiding Common Capital Campaign Mistakes
Bloomerang
犖犖犖犖朽絹犖謹犖犖迦犖迦牽犖о鹸犢犖犖犖迦鍵犖犢犖犖迦牽犖ム犖犖伍犢犖犖犖犖迦牽犢犖犖犖園 (Valuation) 犢犖犖犖劇賢犖犖朽犖 犢犖ム鍵 犖犖犖 犖犖巌犖犖巌硯犖犢
犖犖犖犖朽絹犖謹犖犖迦犖迦牽犖о鹸犢犖犖犖迦鍵犖犢犖犖迦牽犖ム犖犖伍犢犖犖犖犖迦牽犢犖犖犖園 (Valuation) 犢犖犖犖劇賢犖犖朽犖 犢犖ム鍵 犖犖犖 犖犖巌犖犖巌硯犖犢犖犖犖犖朽絹犖謹犖犖迦犖迦牽犖о鹸犢犖犖犖迦鍵犖犢犖犖迦牽犖ム犖犖伍犢犖犖犖犖迦牽犢犖犖犖園 (Valuation) 犢犖犖犖劇賢犖犖朽犖 犢犖ム鍵 犖犖犖 犖犖巌犖犖巌硯犖犢
犖犖犖犖朽絹犖謹犖犖迦犖迦牽犖о鹸犢犖犖犖迦鍵犖犢犖犖迦牽犖ム犖犖伍犢犖犖犖犖迦牽犢犖犖犖園 (Valuation) 犢犖犖犖劇賢犖犖朽犖 犢犖ム鍵 犖犖犖 犖犖巌犖犖巌硯犖犢
ViranwanJantrawong
Go buyside United States Compensation Study
Go buyside United States Compensation StudyGo buyside United States Compensation Study
Go buyside United States Compensation Study
GoBuyside
Dummy Cap Table & Returns Analysis - Round B
Dummy Cap Table & Returns Analysis - Round BDummy Cap Table & Returns Analysis - Round B
Dummy Cap Table & Returns Analysis - Round B
Lindsay Meyer
Ideas To Deals Valuation
Ideas To Deals ValuationIdeas To Deals Valuation
Ideas To Deals Valuation
Michael Bowers
Know Your Valuation for Equity Compensation (And Avoid the Perils of 409A)
Know Your Valuation for Equity Compensation (And Avoid the Perils of 409A)Know Your Valuation for Equity Compensation (And Avoid the Perils of 409A)
Know Your Valuation for Equity Compensation (And Avoid the Perils of 409A)
The Capital Network
Financial Assets Management Kpi And Dashboard PowerPoint Presentation 際際滷s
Financial Assets Management Kpi And Dashboard PowerPoint Presentation 際際滷sFinancial Assets Management Kpi And Dashboard PowerPoint Presentation 際際滷s
Financial Assets Management Kpi And Dashboard PowerPoint Presentation 際際滷s
際際滷Team
Bootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business PptBootstrapping Entrepeneurs & Their Business Ppt
Bootstrapping Entrepeneurs & Their Business Ppt
Caroline Cummings
Vcic Prep Session Vc 101
Vcic Prep Session Vc 101Vcic Prep Session Vc 101
Vcic Prep Session Vc 101
ClimbChen
Endowment Management: Unitization
Endowment Management: UnitizationEndowment Management: Unitization
Endowment Management: Unitization
Jeff Sobers
Network Expansion - A Practice Multiplier
Network Expansion - A Practice MultiplierNetwork Expansion - A Practice Multiplier
Network Expansion - A Practice Multiplier
cpigott13
Financial Management PowerPoint Presentation 際際滷s
Financial Management PowerPoint Presentation 際際滷sFinancial Management PowerPoint Presentation 際際滷s
Financial Management PowerPoint Presentation 際際滷s
際際滷Team
I WANT To Help YOU To Make $400 per week!
I WANT To Help YOU To Make $400 per week!I WANT To Help YOU To Make $400 per week!
I WANT To Help YOU To Make $400 per week!
Keith Ng
Jody Thelander
Jody ThelanderJody Thelander
Jody Thelander
Healthegy
C3 comp redesign 6-3-13 (2)
C3 comp redesign  6-3-13 (2)C3 comp redesign  6-3-13 (2)
C3 comp redesign 6-3-13 (2)
Mark Wolkove
Elevator pitch
Elevator pitchElevator pitch
Elevator pitch
rick taylor
Avoiding Common Capital Campaign Mistakes
Avoiding Common Capital Campaign MistakesAvoiding Common Capital Campaign Mistakes
Avoiding Common Capital Campaign Mistakes
Bloomerang

Recently uploaded (11)

Timothy Gibson | Security of Financial Wealth
Timothy Gibson | Security of Financial WealthTimothy Gibson | Security of Financial Wealth
Timothy Gibson | Security of Financial Wealth
Timothy Gibson
Optimizing Success: Best Turnkey Project Management Services
Optimizing Success: Best Turnkey Project Management ServicesOptimizing Success: Best Turnkey Project Management Services
Optimizing Success: Best Turnkey Project Management Services
Lakdi.com Furniture & Co
Timothy Gibson's | Financial Services.pdf
Timothy Gibson's | Financial Services.pdfTimothy Gibson's | Financial Services.pdf
Timothy Gibson's | Financial Services.pdf
Timothy Gibson
Tim Gibson | The Financial Maestro and Wealth Specialists
Tim Gibson | The Financial Maestro and Wealth SpecialistsTim Gibson | The Financial Maestro and Wealth Specialists
Tim Gibson | The Financial Maestro and Wealth Specialists
Timothy Gibson
Why a Professional Website Design Company is Key to Business Growth.pdf
Why a Professional Website Design Company is Key to Business Growth.pdfWhy a Professional Website Design Company is Key to Business Growth.pdf
Why a Professional Website Design Company is Key to Business Growth.pdf
webcooks Digital Academy
Best Portfolio Management Services Provider in India | AS PMS
Best Portfolio Management Services Provider in India | AS PMSBest Portfolio Management Services Provider in India | AS PMS
Best Portfolio Management Services Provider in India | AS PMS
nareshaswtraining
When selecting a certified roofer, consider their reputation, experience, and...
When selecting a certified roofer, consider their reputation, experience, and...When selecting a certified roofer, consider their reputation, experience, and...
When selecting a certified roofer, consider their reputation, experience, and...
zacharyintegritycrr
SBLC vs. Bank Guarantee: Key Differences & Uses
SBLC vs. Bank Guarantee: Key Differences & UsesSBLC vs. Bank Guarantee: Key Differences & Uses
SBLC vs. Bank Guarantee: Key Differences & Uses
General Credit Finance and Development Limited
"The Timeless Romance of Rose Flowers: A Symbol of Love and Passion
"The Timeless Romance of Rose Flowers: A Symbol of Love and Passion"The Timeless Romance of Rose Flowers: A Symbol of Love and Passion
"The Timeless Romance of Rose Flowers: A Symbol of Love and Passion
AlluAravind9
create a presentation out of my DPR to be presented to the officials.
create a presentation out of my DPR to be presented to the officials.create a presentation out of my DPR to be presented to the officials.
create a presentation out of my DPR to be presented to the officials.
demoyangda
How can TWINT be agile in an inert ecosystem?
How can TWINT be agile in an inert ecosystem?How can TWINT be agile in an inert ecosystem?
How can TWINT be agile in an inert ecosystem?
BATbern
Timothy Gibson | Security of Financial Wealth
Timothy Gibson | Security of Financial WealthTimothy Gibson | Security of Financial Wealth
Timothy Gibson | Security of Financial Wealth
Timothy Gibson
Optimizing Success: Best Turnkey Project Management Services
Optimizing Success: Best Turnkey Project Management ServicesOptimizing Success: Best Turnkey Project Management Services
Optimizing Success: Best Turnkey Project Management Services
Lakdi.com Furniture & Co
Timothy Gibson's | Financial Services.pdf
Timothy Gibson's | Financial Services.pdfTimothy Gibson's | Financial Services.pdf
Timothy Gibson's | Financial Services.pdf
Timothy Gibson
Tim Gibson | The Financial Maestro and Wealth Specialists
Tim Gibson | The Financial Maestro and Wealth SpecialistsTim Gibson | The Financial Maestro and Wealth Specialists
Tim Gibson | The Financial Maestro and Wealth Specialists
Timothy Gibson
Why a Professional Website Design Company is Key to Business Growth.pdf
Why a Professional Website Design Company is Key to Business Growth.pdfWhy a Professional Website Design Company is Key to Business Growth.pdf
Why a Professional Website Design Company is Key to Business Growth.pdf
webcooks Digital Academy
Best Portfolio Management Services Provider in India | AS PMS
Best Portfolio Management Services Provider in India | AS PMSBest Portfolio Management Services Provider in India | AS PMS
Best Portfolio Management Services Provider in India | AS PMS
nareshaswtraining
When selecting a certified roofer, consider their reputation, experience, and...
When selecting a certified roofer, consider their reputation, experience, and...When selecting a certified roofer, consider their reputation, experience, and...
When selecting a certified roofer, consider their reputation, experience, and...
zacharyintegritycrr
"The Timeless Romance of Rose Flowers: A Symbol of Love and Passion
"The Timeless Romance of Rose Flowers: A Symbol of Love and Passion"The Timeless Romance of Rose Flowers: A Symbol of Love and Passion
"The Timeless Romance of Rose Flowers: A Symbol of Love and Passion
AlluAravind9
create a presentation out of my DPR to be presented to the officials.
create a presentation out of my DPR to be presented to the officials.create a presentation out of my DPR to be presented to the officials.
create a presentation out of my DPR to be presented to the officials.
demoyangda
How can TWINT be agile in an inert ecosystem?
How can TWINT be agile in an inert ecosystem?How can TWINT be agile in an inert ecosystem?
How can TWINT be agile in an inert ecosystem?
BATbern

Cap table

  • 1. Shareholder Common Shares Common Options Series A $ Invested Series A Shares Series A % Fully Diluted Shares % Fully Diluted Liz 5,000,000 - -$ - 0.0% 5,000,000 35.0% Founder #2 2,425,000 - -$ - 0.0% 2,425,000 17.0% Employee #1 150,000 - -$ - 0.0% 150,000 1.1% Employee #2 100,000 - -$ - 0.0% 100,000 0.7% Employee #3 - 100,000 -$ - 0.0% 100,000 0.7% Employee #4 - 125,000 -$ - 0.0% 125,000 0.9% Employee #5 (All others) 100,000 500,000 -$ - 0.0% 600,000 4.2% Pre-Investment Option Pool - 500,000 -$ - 0.0% 500,000 3.5% Srs A Option Pool Expansion - 1,000,000 -$ - 0.0% 1,000,000 7.0% Angel Investor #1 - - 500,000$ 388,888 9.1% 388,888 2.7% Angel Investor #2 - - 300,000$ 388,888 9.1% 388,888 2.7% Angel Investor #3 - - 300,000$ 388,888 9.1% 388,888 2.7% 0 - - -$ - 0.0% - 0.0% Hell's Kitchen Venture Partners - - 3,100,000$ 3,100,000 72.7% 3,100,000 21.7% 0 - - -$ - 0.0% - 0.0% 0 - - -$ - 0.0% - 0.0% Total 7,775,000 2,225,000 4,200,000$ 4,266,664 100.0% 14,266,664 100.0%