Professional Documents
Culture Documents
2012 Cap Table Template
2012 Cap Table Template
Common Stock
Founder #1 2,500,000
Founder #2 1,500,000
All other common holders 350,000
Total Common Stock 4,350,000
Stock Options
Total Shares Reserved for Options 2,100,000
Less Options Granted 940,000
Plus Cancelled Options 100,000
Total Option Pool Available 1,260,000
26.22% 23.62%
2.62% 2.36%
3.50% 3.15%
32.34% 29.13%
6.12% 5.51%
0.87% 0.79%
3.93% 3.54%
11.36% 10.24%
22.29% 20.08%
54.63% 49.21%
21.85% 19.69%
13.11% 11.81%
3.06% 2.76%
38.02% 34.25%
18.36% 16.54%
8.22% 7.40%
11.01% 9.92%
100.00%
notes
a good rule of thumb is to list anyone holding 5% or more; group the rest in "all others" category
Total Shares Reserved is an input; the only input on this page. It should reflect the number of shares allocated, in total, in the option pool
Oustanding Oustanding Options for
Name of Stockholder As It Preferred Common Common
Stock Date of
Appears on Certificate Stock Stock Granted Grant
Series A Preferred:
Total Series A(1) 1,850,000
VC Firm #1, LP 1,500,000
Individual #1 150,000
VC Firm #2, LP 200,000
Series B Preferred:
Total Series B (1) 2,550,000
VC Firm #1, LP 700,000
Individual #1 100,000
VC Firm #2, LP 450,000
VC Firm #3, LP 1,300,000
1,850,000 16.17%
1,500,000 13.11%
150,000 1.31%
200,000 1.75%
1,850,000 16.17%
1,500,000 13.11%
150,000 1.31%
200,000 1.75%
2,550,000 22.29%
700,000 6.12%
100,000 0.87%
450,000 3.93%
1,300,000 11.36%
### 54.63%
0 2,500,000 21.85%
0 1,500,000 13.11%
0 350,000 3.06%
840,000
###
###
Rule 144 Strike or
Percentage Issuance Certif. Start Price Paid
14.57%
11.8110236% 7/23/2009 PA-1 ### 0.0591 TX
1.1811024% 7/23/2009 PA-2 ### 0.0591 TX
1.5748031% 7/23/2009 PA-4 ### 0.0591 TX
14.57%
11.8110236% 3/12/2010 PA-9 ### 0.0591 TX
1.1811024% 3/12/2010 PA-10 ### 0.0591 TX
1.5748031% 3/12/2010 PA-12 ### 0.0591 TX
20.08%
5.5118110% 5/28/2010 PB-1 ### 0.293 TX
0.7874016% 5/28/2010 PB-2 ### 0.293 TX
3.5433071% 5/28/2010 PB-3 ### 0.293 TX
10.2362205% 5/28/2010 PB-4 ### 0.293 CA
49.21%
34.25%
Percentage
Fully
Diluted
2.7559055% 2/20/10 CS-25 ### $0.02 CA
0.7086614% 2/1/10 CS-24 2/1/2010 $0.02 CA
0.7874016% $0.02 TX
2.3622047% 4/29/11 CS-26 4/29/2011 $0.02 TX
6.61%
###
###