Professional Documents
Culture Documents
Company Cap Table
Company Cap Table
Company Cap Table
Share/Option Holder Preferred Invested Common Options Warrants Fully Diluted Percent
Founder Stock
$45,000 @ $0.01 and $0.05
Founder/CEO Name 0 $10,000 1,000,000 1,000,000 0 2,000,000 6.78%
Co-Founder/CTO Name 0 $10,000 1,000,000 1,000,000 0 2,000,000 6.78%
Investor/Advisor Name 0 $25,000 500,000 500,000 0 1,000,000 3.39%
Series A Preferred
$500,000 @ $0.10/share
Board/Investor Name 1,000,000 $100,000 0 0 200,000 1,200,000 4.07%
Board/Investor Name 1,000,000 $100,000 0 0 200,000 1,200,000 4.07%
Investor Name 500,000 $50,000 0 0 100,000 600,000 2.03%
Investor Name 500,000 $50,000 0 0 100,000 600,000 2.03%
Investor Name 500,000 $50,000 0 0 100,000 600,000 2.03%
Investor Name 500,000 $50,000 0 0 100,000 600,000 2.03%
Investor Name 500,000 $50,000 0 0 100,000 600,000 2.03%
Investor Name 500,000 $50,000 0 0 100,000 600,000 2.03%
Series B Preferred
$3,000,000 @ $0.50/share
Board/Investor Name 2,000,000 $1,000,000 0 0 0 2,000,000 6.78%
Board/Investor Name 2,000,000 $1,000,000 0 0 0 2,000,000 6.78%
Investor Name 1,000,000 $500,000 0 0 0 1,000,000 3.39%
Board/Investor Name 500,000 $250,000 0 0 0 500,000 1.69%
Investor Name 300,000 $150,000 0 0 0 300,000 1.02%
Investor Name 200,000 $100,000 0 0 0 200,000 0.68%
Series C Preferred
$10,000,000 @ $1.00/share
Investor Name 3,000,000 $3,000,000 0 0 0 3,000,000 10.17%
Investor Name 3,000,000 $3,000,000 0 0 0 3,000,000 10.17%
Investor Name 2,000,000 $2,000,000 0 0 0 2,000,000 6.78%
Investor Name 1,000,000 $1,000,000 0 0 0 1,000,000 3.39%
Investor Name 1,000,000 $1,000,000 0 0 0 1,000,000 3.39%
Board/Advisor/Employee/Contractor Options
Title Name 0 $0 0 250,000 0 250,000 0.85%
Title Name 0 $0 0 250,000 0 250,000 0.85%
Title Name 0 $0 0 100,000 0 100,000 0.34%
Title Name 0 $0 0 100,000 0 100,000 0.34%
Title Name 0 $0 0 100,000 0 100,000 0.34%
Title Name 0 $0 0 75,000 0 75,000 0.25%
Title Name 0 $0 0 75,000 0 75,000 0.25%
Title Name 0 $0 0 75,000 0 75,000 0.25%
Title Name 0 $0 0 50,000 0 50,000 0.17%
Title Name 0 $0 0 50,000 0 50,000 0.17%
Title Name 0 $0 0 50,000 0 50,000 0.17%
Title Name 0 $0 0 50,000 0 50,000 0.17%
Title Name 0 $0 0 50,000 0 50,000 0.17%
Title Name 0 $0 0 50,000 0 50,000 0.17%
Title Name 0 $0 0 50,000 0 50,000 0.17%
Title Name 0 $0 0 25,000 0 25,000 0.08%
Title Name 0 $0 0 25,000 0 25,000 0.08%
Title Name 0 $0 0 25,000 0 25,000 0.08%
Title Name 0 $0 0 25,000 0 25,000 0.08%
Title Name 0 $0 0 25,000 0 25,000 0.08%
Reserve Option Pool Future Employees 0 $0 0 1,000,000 0 1,000,000 3.39%
0.00%
Percent
40.00%
40.00%
20.00%
100.00%
41.0%
9.84%
9.84%
4.92%
4.92%
4.92%
4.92%
4.92%
4.92%
9.84%
100.00%
67.03%
10.99%
10.99%
5.49%
2.75%
1.65%
1.10%
100.00%
61.69%
10.17%
10.17%
6.78%
3.39%
3.39%
4.41%
100.00%