Trendsetter Cap Tables

Document Sample
Trendsetter Cap Tables Powered By Docstoc
					                                     Alpha                                                 Mega

                                       $ per                                                $ per
Investor               # of shares     share     $ total       % ownership   # of shares    share
Founders                 4,000,000     $1.05   $4,200,000        34.01%        4,500,000    $1.00
VC                       4,761,905     $1.05   $5,000,000        40.49%        5,000,000    $1.00
Option Pool              3,000,000     $1.05   $3,150,000        25.51%        2,500,000    $1.00




Total For Round          4,761,905                 5,000,000                   5,000,000
Cumulative Total       11,761,905      $1.05   $12,350,000        100%       12,000,000     $1.00

Price Per Share
                                                     $1.05
Pre-Money Valuation                               7,350,000
Cash Infusion                                     5,000,000
Post-money Valuation                             12,350,000
  $ total       % ownership
$4,500,000        37.50%
$5,000,000        41.67%
$2,500,000        20.83%




    5,000,000
$12,000,000        100%


      $1.00
   7,000,000
   5,000,000
  12,000,000
                                     Term Sheet Alpha
Enterprise             Liquidation                          IPO
 Value ($                                                     Owner/Employ
 Million)     VC            Owner/Employees    VC             ees
         5.00        5.00                 0.00
         7.50        6.01                 1.49
        10.00        7.02                 2.98
        15.00        9.05                 5.95
        20.00       11.07                 8.93
        25.00       13.10                11.90
        29.69       15.00                14.69
        30.00       15.00                15.00
        35.00       15.00                20.00
        37.04       15.00                22.04
        40.00       16.20                23.80
        45.00       18.22                26.78
        50.00       20.25                29.76
        55.00       22.27                32.73
        60.00       24.29                35.71           24.29        35.71
       100.00       40.49                59.51           40.49        59.51
       200.00       80.98               119.02           80.98       119.02
       240.00       97.18               142.82           97.18       142.82
       500.00      202.45               297.55          202.45       297.55
                  Term Sheet Mega
      Liquidation                      IPO
            Owner/Employ                 Owner/Employ
VC          ees           VC             ees
       5.00          0.00
       7.50          0.00
       8.54          1.46
      10.63          4.37
      12.71          7.29
      14.79         10.21
      16.75         12.94
      16.88         13.12
      18.96         16.04
      19.81         17.23
      21.04         18.96
      23.13         21.87
      25.21         24.79
      27.29         27.71
      29.38         30.62
      46.04         53.96
      87.71        112.29
     104.38        135.62         100.01        139.99
     212.72        287.28         208.35        291.65

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:32
posted:8/15/2012
language:Malay
pages:4