Class Student Cap Table Template (1)

Class Student Cap Table Template (1) - Company Cap Tables...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Company Cap Tables (Founder Shares in Blue; Investor Shares in Red) Company Founder Value ($M) Company Founder ROI Investor Value ($M) Investor ROI Comp 1 Comp 2 Comp 3 Comp 4 Comp 5 Comp 6 Team Idea Val Prop Financials BP Sale Team Idea Val Prop Financials BP Sale Invested Funds ($M) Team Idea Val Prop Financials BP Sale Team Idea Val Prop Financials BP Sale Comp 1 - Student 1 50,000 0.05 0.33 0.58 0.90 0.00 0% 550% 1050% 1700%-100% 0.24 0.00 0.00 0.00 0.00-100%-100%-100%-100% Comp 1 - Student 2 50,000 0.05 0.33 0.58 0.90 0.00 0% 550% 1050% 1700%-100% 0.24 0.00 0.00 0.00 0.00-100%-100%-100%-100% Comp 1 - Student 3 50,000 0.05 0.33 0.58 0.90 0.00 0% 550% 1050% 1700%-100% 0.24 0.00 0.00 0.00 0.00-100%-100%-100%-100% Comp 1 - Student 4 50,000 0.05 0.33 0.58 0.90 0.00 0% 550% 1050% 1700%-100% 0.24 0.00 0.00 0.00 0.00-100%-100%-100%-100% Comp 2 - Student 1 50,000 0.05 0.33 0.58 0.90 0.00 0% 550% 1050% 1700%-100% 0.24 0.00 0.00 0.00 0.00-100%-100%-100%-100% Comp 2 - Student 2 50,000 0.05 0.33 0.58 0.90 0.00 0% 550% 1050% 1700%-100% 0.24 0.00 0.00 0.00 0.00-100%-100%-100%-100% Comp 2 - Student 3 50,000 0.05 0.33 0.58 0.90 0.00 0% 550% 1050% 1700%-100% 0.24 0.00 0.00 0.00 0.00-100%-100%-100%-100% Comp 2 - Student 4 50,000 0.05 0.33 0.58 0.90 0.00 0% 550% 1050% 1700%-100% 0.24 0.00 0.00 0.00 0.00-100%-100%-100%-100% Comp. - Student 50,000 0.05 0.33 0.58 0.90 0.000....
View Full Document

This note was uploaded on 11/21/2011 for the course EGN 6640 taught by Professor Eriksander during the Fall '11 term at University of Florida.

Ask a homework question - tutors are online