Scribd
Upload
5K views2 pages

Sample Preferred Cap Table

This capitalization table summarizes the stock holdings of a company as of [Date]. It shows that the pre-money valuation was $25,000,000, and $7,074,999.83 was raised in total across multiple funding rounds. The post-money valuation is now $32,074,999.83. The table lists the stockholders and their percentage holdings of common stock, options, and preferred stock on a fully diluted basis.

Uploaded by

jamesfjensen
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 XLS, PDF, TXT or read online on Scribd
5K views2 pages

Sample Preferred Cap Table

This capitalization table summarizes the stock holdings of a company as of [Date]. It shows that the pre-money valuation was $25,000,000, and $7,074,999.83 was raised in total across multiple funding rounds. The post-money valuation is now $32,074,999.83. The table lists the stockholders and their percentage holdings of common stock, options, and preferred stock on a fully diluted basis.

Uploaded by

jamesfjensen
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 XLS, PDF, TXT or read online on Scribd
You are on page 1/ 2

Capitalization Table (__/__/2007)

[Company Name]
Last Updated:
Pre-Money Valuation:
Amount Raised:
Post-Money Valuation:

[Date]
25,000,000.00
7,074,999.83
32,074,999.83
Common

Name of Shareholders
Founders/Senior Employees
Mike Smith
Shawn Longwell
Qui Ping
Dwong Tong
Anil Chopra
Wendell Ding
Alfred Tidwell
Angel Fund I
Angel Fund II
Angel Investor
VC I
VC II
VC III
Other
Available Pool
Totals
Authorized
Price Per Share
Valuation
Issue Date
% of Preferred
% of Outstanding
% of Fully Diluted
Assumes all Conversion Ratios are 1.0
Input Cells

Shares

Options
%

2,000,000 38.3%
1,000,000 19.2%
500,000 9.6%
500,000 9.6%
128,870 2.5%
100,000 1.9%
100,000 1.9%

889,262 17.0%
______ ______
5,218,132 100%
25,000,000

Shares

500,000
500,000

Series A
%

Invested $s

Shares

1,000,000 13.3%
5,521,190 73.4%
______ ______
7,521,190 100%

45.1%
31.1%

Invested $s

Shares

6.6%
6.6%
$ 200,000.00
$ 250,000.00
$ 10,000.00

800,000 43.5%
1,000,000 54.3%
40,000 2.2%

$ 50,000.00
$ 75,000.00
$ 10,000.00
$ 1,000,000.00
$ 1,000,000.00

100,000 2.3%
150,000 3.5%
20,000 0.5%
2,000,000 46.8%
2,000,000 46.8%

______
$ 460,000.00

______ ______
1,840,000 100%
1,840,000

______
$2,135,000.00

______ ______
4,270,000 100%
4,270,000

$0.25
$1,804,533
6/30/2010
31.3%
21.6%

Series B

$0.50
$4,529,066
11/15/2012
16.1%
11.0%
7.6%

37.3%
25.6%
17.7%

Capitalization Table (__/__/2007)


[Company Name]
Last Updated:
Pre-Money Valuation:
Amount Raised:
Post-Money Valuation:

[Date]
25,000,000.00
7,074,999.83
32,074,999.83
Series C
Estimated
Invested $s

Name of Shareholders
Founders/Senior Employees
Mike Smith
Shawn Longwell
Qui Ping
Dwong Tong
Anil Chopra
Wendell Ding
Alfred Tidwell
Angel Fund I
Angel Fund II
Angel Investor
VC I
VC II
VC III
Other
Available Pool
Totals
Authorized
Price Per Share
Valuation
Issue Date
% of Preferred
% of Outstanding
% of Fully Diluted
Assumes all Conversion Ratios are 1.0
Input Cells

$
$
$
$
$
$
$

75,000.00

$ 1,000,000.00
$ 1,000,000.00
$ 5,000,000.00
______
$7,075,000.00

Total Preferred

Invested $s

Shares

$
$
75,000.05
$
$ 1,000,000.16
$ 1,000,000.16
$ 4,999,999.47
$
$
______
$ 7,074,999.83

56,548
1.1%
753,973 14.1%
753,973 14.1%
3,769,864 70.7%
______ ______
5,334,358 100%
6,000,000

Invested $s
$
$
$
$
$
$
$

Shares

$ 250,000.00
$ 400,000.05
$ 20,000.00
$ 2,000,000.16
$ 2,000,000.16
$ 4,999,999.47
$
$
______
$9,669,999.83

Outstanding

2,000,000 12.0%
1,000,000 6.0%
500,000 3.0%
500,000 3.0%
128,870 0.8%
100,000 0.6%
100,000 0.6%

FD
2,000,000
1,000,000
500,000
500,000
128,870
600,000
600,000

8.3%
4.1%
2.1%
2.1%
0.5%
2.5%
2.5%

900,000
1,206,548
60,000
2,753,973
2,753,973
3,769,864
1,889,262
5,521,190
______ ______ ______ ______ ______
11,444,358 100% 16,662,490 100% 24,183,680
12,110,000

3.7%
5.0%
0.2%
11.4%
11.4%
15.6%
7.8%
22.8%
______
100%

900,000
1,206,548
60,000
2,753,973
2,753,973
3,769,864

7.9%
10.5%
0.5%
24.1%
24.1%
32.9%

900,000 5.4%
1,206,548 7.2%
60,000 0.4%
2,753,973 16.5%
2,753,973 16.5%
3,769,864 22.6%
889,262 5.3%

$1.33
$25,000,000
12/6/2013
46.6%
32.0%
22.1%

100.0%
68.7%
47.3%

100.0%
68.9%

100.0%

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