Capitalization table template

Cap table of My Business Inc

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

Directly issued shares⁠

SAFE investments⁠

and

Equity percent agreements⁠

below, each time using the Test column to include or exclude scenarios

Shareholders until first valuation

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

$400,000

Advisor

4,360

0.2%

$20,000

There are no rows in this table

100%

Sum

⁠

Directly issued shares

Directly issued shares

⁠

SAFE investments

SAFE investments

⁠

Equity percent agreements

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.

Try clicking the ⋯ next to your doc name or using a keyboard shortcut (

CtrlP

) instead.