Skip to content
Share
Explore
Cap table of My Business Inc
Choose a first valuation:
$10,000,000
At the first valuation, shares will receive a price and actors will receive shares, in the following way:
You can customize the actors in the three tables , and below, each time using the Test column to include or exclude scenarios
Shareholders until first valuation
Name
Issued shares
% of ownership
Value in $
Founder 1
1,000,000
45.873%
$4,587,300
Founder 2
1,000,000
45.873%
$4,587,300
Startup Accelerator
68,123
3.125%
$312,500
Business Angel
7,570
0.347%
$34,700
Prospective Business Angel
12,674
0.581%
$58,100
College University
87,197
4%
$400,000
Advisor
4,360
0.2%
$20,000
There are no rows in this table
100%
Sum
Directly issued shares
SAFE investments
Equity percent agreements
Intermediate computations
Computed Founders ownership: %
91.7463
Total issued shares:
2,179,924
TOTAL_PERCENTAGE_EQUItY_ISSUED =
8.25%
Total founders shares -
2,000,000
Want to print your doc?
This is not the way.
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.