Misc Inputs and Outputs
Effective Pre-Money$2,000,000Share Price
Pre-Money$2,000,000Post-Money Pool
Post-Money$3,000,000Debt Discountbirthrate
Series A Cap Table
Investment Shares
圣诞曲
Series A Investor 1$1,000,0001,000,000
上海美容培训Series A Investor 2$00
Total Series A$1,000,0001,000,000
Lender 1$00
Lender 2$00
Total Seed Debt$00
Common Stock and Pre-
Money Options2,000,000
Post-Money Options0
Summary
Pre-Money Post-Money
Founders100.00%66.67%
Preferred0.00%33.33%
All Options0.00%0.00%
Instructions!!!
Everything is calculated from the blue numbers in both worksheets. Fill them in.exactly
Notes
We assume that all of the Debt and Post-Money Options come out of the Pre-Money.horde
We assume that all of the Pre-Money Options have been allocated.
Effective Pre-Money is the value of the Common Stock and Pre-Money Options, i.e. it doe Debt calculations do not include interest payments.
Exit Value assumes there is no liquidation preference and no additional dilution before a Share Value assumes that the Common Stock's fair market value is equal to the Share P
Licen
You may share and remix this work under the Creative Commons "Attribution-ShareAlike Originally created by Venture /
Version 0.9(You can always find the latest version at htt Calculations
For your information, after you fill in the blue numbers, the main variables are calculated The are uful if you want to customize the spreadsheet.
Post-Money = Pre-Money + Total Series A
dalShare Price = (Pre-Money - Post Money x Post-Money Pool - Total Seed Debt / (1 - Debt Effective Pre-Money = Share Price x Common Stock and Pre-Money Options
Post-Money Options = Post Money x Post-Money Pool / Share Price
Investor Shares = Investment / Share Price
Lender Shares = Investment / (Share Price x (1 - Debt Discount))
Disclaimer
Venture Hacks makes no reprentations that this cap table is accurate in any way or is Venture Hacks does not take responsibility for anything that results from using this cap t If you did not receive this cap table , it may have been modified
cured$1.000000
0%
0%
Ownership
33.33%
0.00%
33.33%
0.00%
0.00%
0.00%
66.67%(from other worksheet)
0.00%
Share Value Exit Value
recipient
$2,000,000$33,333,333
$1,000,000$16,666,667
$0$0
worksheets. Fill them in.
come out of the Pre-Money.
allocated.
基础护肤步骤
nd Pre-Money Options, i.e. it does not include the Debt and Post-Money Options.
d no additional dilution befor
e an exit.
杭州动画培训ket value is equal to the Share Price. In reality, the Common Stock's fair market value is much low
ns "Attribution-ShareAlike 3.0 Unported" licen if you include this li
ays find the latest version /articles/cap-table )
he main variables are calculated with the following equations.
ol - Total Seed Debt / (1 - Debt Discount)) / Common Stock and Pre-Money Options
Pre-Money Options
hare Price
Discount))
ble is accurate in any way or is fit for any purpo. This is not legal advice.
that results from using this cap table, including, but not limited to, losing all your money and goin om, it may have been modified by a third party. We take no responsibility for the modifications.
y Options.
ock's fair market value is much lower than the Share Price.
his line and the following two lines: cap-table )
d Pre-Money Options
legal advice.
to, losing all your money and going to jail. sponsibility for the modifications.
