Scribd
Upload
19 views1 page

Cap Table Template

The document presents a cap table template detailing the ownership distribution of shares among founders, advisors, employees, and various investment rounds (Seed 1, Seed 2, Series A, and Series B). It includes information on the number of shares, percentage ownership, pre- and post-investment valuations, and price per share for each investment stage. The total shares and valuations are summarized for each investment round, illustrating the changes in ownership and company valuation over time.

Uploaded by

vedicschoolbharat
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
19 views1 page

Cap Table Template

The document presents a cap table template detailing the ownership distribution of shares among founders, advisors, employees, and various investment rounds (Seed 1, Seed 2, Series A, and Series B). It includes information on the number of shares, percentage ownership, pre- and post-investment valuations, and price per share for each investment stage. The total shares and valuations are summarized for each investment round, illustrating the changes in ownership and company valuation over time.

Uploaded by

vedicschoolbharat
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

Cap Table Template

Startup Seed 1 Investment Seed 2 Investment Series A Investment Series B Investment


Shares % Shares % Shares % Shares % Shares %
All Founders 8,200,000 82.00% 8,200,000 79.35% 8,200,000 69.00% 8,200,000 45.83% 8,200,000 33.31%
All Advisors & Board Members 300,000 3.00% 300,000 2.90% 300,000 2.52% 300,000 1.68% 300,000 1.22%
All Employees 500,000 5.00% 500,000 4.84% 500,000 4.21% 500,000 2.79% 500,000 2.03%
ESOP 1,000,000 10.00% 1,000,000 9.68% 1,000,000 8.42% 2,000,000 11.18% 3,000,000 12.19%
Seed 1 Investment 333,333 3.23% 333,333 2.81% 333,333 1.86% 333,333 1.35%
Seed 2 Investment 1,550,000 13.04% 1,550,000 8.66% 1,550,000 6.30%
Series A Investment 5,010,185 28.00% 5,010,185 20.35%
Series B Investment 5,725,309 23.26%

Total 10,000,000 100.00% 10,333,333 100.00% 11,883,333 100.00% 17,893,519 100.00% 24,618,827 100.00%

Pre-Investment Valuation $0 $3,000,000 $1,000,000 $9,000,000 $33,000,000


price/share $0.00 $0.30 $0.10 $0.70 $1.75
New Shares Issued 10,000,000 333,333 1,550,000 5,010,185 5,725,309
Total Post-Investment
Shares 10,000,000 10,333,333 11,883,333 17,893,519 24,618,827
Post-Investment Valuation $100 $3,100,000 $1,150,000 $12,500,000 $43,000,000

You might also like