Scribd
Upload
123 views2 pages

Equity and Investment Breakdown

The document outlines the founding shareholder percentages and investments in a company. Founder1 owns 32.6% of founding shares and contributed $175,937. A Series A investment round raised $95,238 for 15% equity from Investor1. The pre-money valuation was $539,683 and post-money valuation was $634,921.

Uploaded by

Arturo Alejandro Rochefort Rojas
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
123 views2 pages

Equity and Investment Breakdown

The document outlines the founding shareholder percentages and investments in a company. Founder1 owns 32.6% of founding shares and contributed $175,937. A Series A investment round raised $95,238 for 15% equity from Investor1. The pre-money valuation was $539,683 and post-money valuation was $634,921.

Uploaded by

Arturo Alejandro Rochefort Rojas
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

Founding Seed

% Share# Tot. $ Inv. % Share# Tot. $ Inv.


Founder1: 32.6% 32.6 27.7% 32.6 $ 175,937
Founder2: 2.6% 2.6 2.2% 2.6 $ 14,032
Founder3: 16.6% 16.6 14.1% 16.6 $ 89,587
Founder4: 20.6% 20.6 17.5% 20.6 $ 111,175
Founder5: 20.6% 20.6 17.5% 20.6 $ 111,175
Key Employee 1 7.0% 7.0 6.0% 7.0 $ 37,778
Investor1 - Seed 15.0% 17.6 $ 95,238
Investor2 - Seed
Investor1 - SA
Investor2 - SA
Investor3 - SA
Investor1 - SB
Investor4
Employees
TOTAL 100% 100 100% 118 $ 95,238

CUMULATIVE STAKE Per Investor


Investor1 15.0% 18 $ 95,238
Investor2 0.0% - $ -
Investor3 0.0% - $ -
Investor4 0.0% - $ -

Investment / Cash Infusion $ 95,238


FOR WHAT %? 15%
# of Shares 100 118
Share Price $ 0.001 $ 5,396.825
Co. Value Post $ 0 $ 634,921
Co. Pre $ 0 $ 539,683
Series A Start Scenario
% Share# Tot. $ Inv. Shares Authorized 5,000,000
24.9% 32.6 $ 696,709 Par value per share $ 0.001
2.0% 2.6 $ 55,566 Value $ 5,000
12.7% 16.6 $ 354,766
15.8% 20.6 $ 440,251 USD
15.8% 20.6 $ 440,251 630
5.4% 7.0 $ 149,600
13.5% 17.6 $ 377,143
0.0% - $ -
10.0% 13.1 $ 279,365
0.0% - $ -
0.0% - $ -

0.0% -
100% 131 $ 656,508

23.5% 31 $ 656,508
0.0% - $ -
0.0% - $ -
0.0% - $ -

$ 279,365
10%
131
$ 21,371.429
$ 2,793,651
$ 2,514,286

You might also like