Capitalization Table Stock Ownership

Document Sample
Capitalization Table Stock Ownership Powered By Docstoc
					                                                                     CAP TABLE




                                                                                                           SEED                    "A"
    SEED                  Initial
                         Shares
                                        Initial
                                      Ownership
                                                   New $ Invested     New Shares        Total     Shares Ownership
                                                                                                            %
                                                                                                                       SEED
                                                                                                                      Voting %
                                                                                                                                 Ownership
                                                                                                                                    %
                                                                                                                                           "A" Voting
                                                                                                                                               %


Common Stock
  Founder #1               900,000        90.00%                                                  900,000   63.00%      63%        47.3%      47.3%
  Founder #2               100,000        10.00%                                                  100,000    7.00%       7%        5.3%       5.3%
  Investor(s)                    0         0.00%         $100,000             428,571             428,571   30.00%      30%        22.5%      22.5%
  Employee Options               0         0.00%                                                        0    0.00%       0%        0.0%       0.0%

Total Common              1,000,000      100.00%         $100,000             428,571           1,428,571   100.00%    100.00%      75.00%     75.00%

   Imputed Share Price       $0.23
   Post $ Value =         $333,333




    ''A" Round                                     New $ Invested     New Shares        Total Shares


Preferred Stock
   Angel                                                 $100,000              95,238              95,238                          5.0%       5.0%
   Corporate Partner                                     $100,000              95,238              95,238                          5.0%       5.0%
   VC                                                    $300,000             285,714             285,714                          15.0%      15.0%

Total Preferred                                          $500,000             476,190             476,190                          25.0%      25.0%

Total, Fully Diluted      1,000,000                                                             1,904,762                         100.0%     100.0%

   Imputed Share Price        $1.05
   Post $ Value =        $2,000,000




                                                       dda3edfe-aa68-4c08-9a23-234cc7eb2c8e.xls

				
DOCUMENT INFO
Description: Capitalization Table Stock Ownership document sample