Bus 173c - Capitalization Table

Bus 173c - Capitalization Table - Total Fully Diluted...

Info iconThis preview shows page 1. 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 Options Series B Founders 1,625,000 100.0% 1,625,000 68.4% 1,625,000 61.9% 1,625,000 48.1% 1,625,000 31.1% Other 0 0.0% 0 0.0% 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% 1,625,000 48.1% 1,625,000 31.1% Series A Preferred ONSET 0.0% 750,000 31.6% 750,000 28.6% 750,000 22.2% 750,000 14.4% ONSET - 2nd Tranche 250,000 9.5% 250,000 7.4% 250,000 4.8% Total Series A 0 0.0% 750,000 31.6% 1,000,000 38.1% 1,000,000 29.6% 1,000,000 19.1% Series B Preferred New Investor 800,000 15.3% ONSET 0.0% 800,000 15.3% Total Series B 0 0.0% 0 0.0% 1,600,000 30.6% Initial Option Pool 0 0 0.0% 0 0.0% 750,000 22.2% 750,000 14.4% New Option Pool 250,000 4.8% Option Pool 0 0.0% 0 0.0% 0 0.0% 750,000 22.2% 1,000,000 19.1%
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Total Fully Diluted 1,625,000 100.0% 2,375,000 100.0% 2,625,000 100.0% 3,375,000 100.0% 5,225,000 100.0% Price $0.0005 $1.0000 $1.0000 $1.0000 $2.5000 Post-money Valuation $813 $2,375,000 $2,625,000 $3,375,000 $13,062,500 Investment $813 $750,000 $250,000 $0 $4,000,000 Pre-money valuation $0 $1,625,000 $2,375,000 $2,625,000 $9,062,500 Carried Interest Founders $813 100.0% 1,625,000 68.4% 1,625,000 61.9% 1,625,000 48.1% 4,062,500 31.1% ONSET $0 0.0% 750,000 31.6% 1,000,000 38.1% 1,000,000 29.6% 4,500,000 34.4% Employees 0.0% 0.0% 750,000 22.2% 2,500,000 19.1% New Investor 2,000,000 15.3% Total $813 100.0% $2,375,000 100.0% $2,625,000 100.0% $3,375,000 100.0% $13,062,500 100.0%...
View Full Document

Ask a homework question - tutors are online