DoDots Cap Table

DoDots Cap Table - ONSET/Tally Up Capitalization Table...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
ONSET/Tally Up Capitalization Table Common Stock Founding Series A Extra Series A O Founders 1,625,000 100.0% 1,625,000 68.4% 1,625,000 61.9% 1,62 Other 0 0.0% 0 0.0% 0 0.0% Total Common 1,625,000 100.0% 1,625,000 68.4% 1,625,000 61.9% 1,62 Series A Preferred ONSET 0.0% 750,000 31.6% 750,000 28.6% 75 ONSET - 2nd Tranche 250,000 9.5% 25 Total Series A 0 0.0% 750,000 31.6% 1,000,000 38.1% 1,00 Series B Preferred New Investor ONSET Total Series B 0 0.0% Initial Option Pool 0 0 0.0% 0 0.0% 75 New Option Pool Option Pool 0 0.0% 0 0.0% 0 0.0% 75 Total Fully Diluted 1,625,000 100.0% 2,375,000 100.0% 2,625,000 100.0% 3,37 Price $0.0005 $1.0000 $1.0000 $1 Post-money Valuation $813 $2,375,000 $2,625,000 $3,37 Investment $813 $750,000 $250,000 Pre-money valuation $0 $1,625,000 $2,375,000 $2,62 Carried Interest Founders $813 100.0% 1,625,000 68.4% 1,625,000 61.9% 1,62 ONSET $0 0.0% 750,000 31.6% 1,000,000 38.1% 1,00 Employees 0 0.0% 0 0.0% 75 New Investor Total $813 100.0% $2,375,000 100.0% $2,625,000 100.0% $3,37
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
ptions Series B
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 3

DoDots Cap Table - ONSET/Tally Up Capitalization Table...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online