You are on page 1of 2

Capitalization Table (__/__/2007)

[Company Name]
Last Updated:
Pre-Money Valuation:
Amount Raised:
Post-Money Valuation:

[Date]
25,000,000.00
7,074,999.83
32,074,999.83
Common

Name of Shareholders
Founders/Senior Employees
Mike Smith
Shawn Longwell
Qui Ping
Dwong Tong
Anil Chopra
Wendell Ding
Alfred Tidwell
Angel Fund I
Angel Fund II
Angel Investor
VC I
VC II
VC III
Other
Available Pool
Totals
Authorized
Price Per Share
Valuation
Issue Date
% of Preferred
% of Outstanding
% of Fully Diluted
Assumes all Conversion Ratios are 1.0
Input Cells

Shares

Options
%

2,000,000 38.3%
1,000,000 19.2%
500,000 9.6%
500,000 9.6%
128,870 2.5%
100,000 1.9%
100,000 1.9%

889,262 17.0%
______ ______
5,218,132 100%
25,000,000

Shares

500,000
500,000

Series A
%

Invested $s

Shares

1,000,000 13.3%
5,521,190 73.4%
______ ______
7,521,190 100%

45.1%
31.1%

Invested $s

Shares

6.6%
6.6%
$ 200,000.00
$ 250,000.00
$ 10,000.00

800,000 43.5%
1,000,000 54.3%
40,000 2.2%

$ 50,000.00
$ 75,000.00
$ 10,000.00
$ 1,000,000.00
$ 1,000,000.00

100,000 2.3%
150,000 3.5%
20,000 0.5%
2,000,000 46.8%
2,000,000 46.8%

______
$ 460,000.00

______ ______
1,840,000 100%
1,840,000

______
$2,135,000.00

______ ______
4,270,000 100%
4,270,000

$0.25
$1,804,533
6/30/2010
31.3%
21.6%

Series B

$0.50
$4,529,066
11/15/2012
16.1%
11.0%
7.6%

37.3%
25.6%
17.7%

Capitalization Table (__/__/2007)


[Company Name]
Last Updated:
Pre-Money Valuation:
Amount Raised:
Post-Money Valuation:

[Date]
25,000,000.00
7,074,999.83
32,074,999.83
Series C
Estimated
Invested $s

Name of Shareholders
Founders/Senior Employees
Mike Smith
Shawn Longwell
Qui Ping
Dwong Tong
Anil Chopra
Wendell Ding
Alfred Tidwell
Angel Fund I
Angel Fund II
Angel Investor
VC I
VC II
VC III
Other
Available Pool
Totals
Authorized
Price Per Share
Valuation
Issue Date
% of Preferred
% of Outstanding
% of Fully Diluted
Assumes all Conversion Ratios are 1.0
Input Cells

$
$
$
$
$
$
$

75,000.00

$ 1,000,000.00
$ 1,000,000.00
$ 5,000,000.00
______
$7,075,000.00

Total Preferred

Invested $s

Shares

$
$
75,000.05
$
$ 1,000,000.16
$ 1,000,000.16
$ 4,999,999.47
$
$
______
$ 7,074,999.83

56,548
1.1%
753,973 14.1%
753,973 14.1%
3,769,864 70.7%
______ ______
5,334,358 100%
6,000,000

Invested $s
$
$
$
$
$
$
$

Shares

$ 250,000.00
$ 400,000.05
$ 20,000.00
$ 2,000,000.16
$ 2,000,000.16
$ 4,999,999.47
$
$
______
$9,669,999.83

Outstanding

2,000,000 12.0%
1,000,000 6.0%
500,000 3.0%
500,000 3.0%
128,870 0.8%
100,000 0.6%
100,000 0.6%

FD
2,000,000
1,000,000
500,000
500,000
128,870
600,000
600,000

8.3%
4.1%
2.1%
2.1%
0.5%
2.5%
2.5%

900,000
1,206,548
60,000
2,753,973
2,753,973
3,769,864
1,889,262
5,521,190
______ ______ ______ ______ ______
11,444,358 100% 16,662,490 100% 24,183,680
12,110,000

3.7%
5.0%
0.2%
11.4%
11.4%
15.6%
7.8%
22.8%
______
100%

900,000
1,206,548
60,000
2,753,973
2,753,973
3,769,864

7.9%
10.5%
0.5%
24.1%
24.1%
32.9%

900,000 5.4%
1,206,548 7.2%
60,000 0.4%
2,753,973 16.5%
2,753,973 16.5%
3,769,864 22.6%
889,262 5.3%

$1.33
$25,000,000
12/6/2013
46.6%
32.0%
22.1%

100.0%
68.7%
47.3%

100.0%
68.9%

100.0%