Imaginary Co *Note: Insert your values in the blue text (signifies hard-coded figures); leave black text alone (signifies formulas)
Seed Series A Series B Series C
Price / Share $0.35 $0.50 $0.75 $1.25
Pre-Money $3,062,500 $6,589,286 $19,746,429 $60,660,714
Investor $Invested Shares Post Round % $Invested A Shares Post Round % $Invested B Shares Post Round % $Invested C Shares Post Round %
Common Stock
Founder 1 2,500,000 2,500,000 19.0% 2,500,000 9.5% 2,500,000 5.2% 2,500,000 4.3%
Founder 2 2,500,000 2,500,000 19.0% 2,500,000 9.5% 2,500,000 5.2% 2,500,000 4.3%
Employee 1 1,000,000 1,000,000 7.6% 1,000,000 3.8% 1,000,000 2.1% 1,000,000 1.7%
Employee 2 750,000 750,000 5.7% 750,000 2.8% 750,000 1.5% 750,000 1.3%
Others 2,000,000 2,000,000 15.2% 2,000,000 7.6% 2,000,000 4.1% 2,000,000 3.5%
Total Common Stock 8,750,000 8,750,000 66.4% 8,750,000 33.2% 8,750,000 18.0% 8,750,000 15.2%
Option Pool
Granted 1,000,000 7.6% 2,000,000 7.6% 3,000,000 6.2% 4,500,000 7.8%
Available for Grant 2,000,000 15.2% 1,000,000 3.8% 1,000,000 2.1% 1,500,000 2.6%
Pool Increase 0.0% 1,000,000 3.8% 2,000,000 4.1% 250,000 0.4%
Total Options 3,000,000 22.8% 4,000,000 15.2% 6,000,000 12.4% 6,250,000 10.9%
Preferred Stock
Thomvest - - 0.0% $3,000,000 6,000,000 6,000,000 22.8% $5,000,000 6,666,667 12,666,667 26.1% $2,000,000 1,600,000 14,266,667 24.8%
VC 2 - - 0.0% $3,000,000 6,000,000 6,000,000 22.8% $5,000,000 6,666,667 12,666,667 26.1% $2,000,000 1,600,000 14,266,667 24.8%
VC 3 - - 0.0% - - 0.0% $5,000,000 6,666,667 6,666,667 13.7% $2,000,000 1,600,000 8,266,667 14.4%
Strategic - - 0.0% - - 0.0% - - 0.0% $5,000,000 4,000,000 4,000,000 6.9%
Other $500,000 1,428,571 1,428,571 10.8% - 1,428,571 5.4% - 1,428,571 2.9% - 1,428,571 2.5%
Total Preferred Stock $500,000 1,428,571 1,428,571 10.8% $6,000,000 12,000,000 13,428,571 51.0% $15,000,000 20,000,000 33,428,571 68.9% $11,000,000 8,800,000 42,228,571 73.3%
Warrants
Venture Debt Loan 1 150,000 150,000 0.6% 150,000 0.3% 150,000 0.3%
Venture Debt Loan 2 - 0.0% 200,000 200,000 0.4% 200,000 0.3%
Total Warrants 150,000 150,000 0.6% 200,000 350,000 0.7% 350,000 0.6%
Totals 10,178,571 13,178,571 100% 12,150,000 26,328,571 100% 20,200,000 48,528,571 100% 8,800,000 57,578,571 100%
Post-Money Amount (pre-pool) $3,562,500 $12,589,286 $34,746,429 $71,660,714
Cumulative Equity Investment $500,000 $6,500,000 $21,500,000 $32,500,000
Total Invested by Thomvest $0 $3,000,000 $8,000,000 $10,000,000
Thomvest Ownership:
Preferred Only 0.0% 46.2% 37.2% 30.8%
Preferred (Fully Diluted) 0.0% 22.8% 26.1% 24.8%