Newco Inc.
Series A Preferred Stock Financing
Post-Money Capitalization Table
Pre-Money Valuation:
Amount of Series A Investment:
Series A Price Per Share:
Shares
COMMON STOCK:
Fran Founder
Carl Cofounder
TOTAL COMMON STOCK:
Option Pool (Total)
NB: If you have no option plan and none is required in the termsheet, this will be ZERO.
Total grants
Option Grants
Stock Grants
Options left for future employees
TOTAL PRE-MONEY
NB: This is the "pre-money fully diluted capitalization" of the Company.
SERIES A INVESTMENT:
Series A Investors
Series A Warrants
NB: If there is no warrant coverage (as might come with a bridge note), then this will be ZERO.
TOTAL POST-MONEY
NB: This is the "post-money fully diluted capitalization" of the Company.
Ownership interest in the Company
Pre-Money
Post-Money
Percentage
Value
Series A+B Preferred Stock Financing
SERIES A FINANCING
TOTAL POST-MONEY (Series A)
SERIES B FINANCING
Amount of Series B Investment:
Series B Price Per Share:
Series A investors
SERIES B INVESTMENT:
Series B Investors
TOTAL POST-MONEY (Series B)