Name | Common Stock | Stock Options | Series A Preferred | Total Shares |
[Founder 1] | [Number] | [Number] | [Number] | [Number] |
[Founder 2] | [Number] | [Number] | [Number] | [Number] |
[Investor 1] | [Number] | [Number] | [Number] | [Number] |
[Investor 2] | [Number] | [Number] | [Number] | [Number] |
[Employee 1] | [Number] | [Number] | [Number] | [Number] |
[Employee 2] | [Number] | [Number] | [Number] | [Number] |
[Remaining Option Pool] | [Number] | [Number] | [Number] | [Number] |
Total | [Number] | [Number] | [Number] | [Number] |
Percent Ownership | [Percentage] | [Percentage] | [Percentage] | 100% |
Party | Pre-money | Ownership Percentage | Post-money | Ownership Percentage |
Founder | $[Founders’ Aggregate Valuation] | [Percentage] | $[Founders’ Post-Money Valuation] | [Founder Ownership]% |
Investor | $[Investors’ Aggregate Valuation] | [Percentage] | $[Investors’ Post-Money Valuation] | [Investors Ownership]% |
Total | $[Total Pre-Money Valuation] | 100% | $[Total Post-Money Valuation] | 100% |