Scribd
Upload
247 views

At Time Company Is Formed: Capitalization Table

This document contains capitalization tables showing the investment, shares, and ownership percentages for a company at the time it is initially formed and after a Series A financing round. When initially formed, the company had $90,000 in investment for 9 million common shares (90% ownership) and 1 million shares in an option pool (10% ownership). After a $5 million Series A round, the company had a post-money valuation of $15 million. This created new shares for investors and an option pool, adjusting the ownership percentages among the common stock, investors, and option pool.

Uploaded by

Arushi Bhandari
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
247 views

At Time Company Is Formed: Capitalization Table

This document contains capitalization tables showing the investment, shares, and ownership percentages for a company at the time it is initially formed and after a Series A financing round. When initially formed, the company had $90,000 in investment for 9 million common shares (90% ownership) and 1 million shares in an option pool (10% ownership). After a $5 million Series A round, the company had a post-money valuation of $15 million. This created new shares for investors and an option pool, adjusting the ownership percentages among the common stock, investors, and option pool.

Uploaded by

Arushi Bhandari
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

CAPITALIZATION TABLE AT TIME COMPANY IS FORMED

Investment by VC Pre-money Post- money

$ $ $

New Option Pool

409A Price/Share $ 0.01

Investment Investor 1 Investor 2 TOTAL INVESTMENT $ $ $ $

Shares

Ownership

0%

Common Stock and Pre-Money Options* Common Stock Option Pool $ 90,000 $ 90,000 9,000,000 1,000,000 10,000,000 90% 10% 100%

Post- Money Employee Pool

0%

TOTAL

90,000

10,000,000

100%

* relates to the investment made by founders at the time the company is formed/incorporated

CAPITALIZATION TABLE SERIES A CAP TABLE

Investment by VC Pre-money Post- money

$ $ $

5,000,000 10,000,000 15,000,000

New Option Pool Series A Price/Share**

20% $0.78

Investment Investor 1 Investor 2 TOTAL INVESTMENT $ $ $ 2,500,000 2,500,000 5,000,000

Shares

Ownership 16.67% 16.67%

6,428,571

33.33%

Common Stock and Pre-Money Options* Common Stock $ 90,000 9,000,000 46.67%

90,000

9,000,000

46.67%

New Option Pool

3,857,143

20.00%

TOTAL

5,090,000

19,285,714

100.00%

Note: Please note after a couple of rounds of financings the cap table becomes more complex. ** Series A Price/Share = VC Investment/ New Shares Issued

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy