| Inside Logic | |||||||||||
| Cap Table Calculator - Equity Round | |||||||||||
| October 6, 2022 | |||||||||||
| Company Details | |||||||||||
| 1. How many shares of stock have been issued? | 1,00,000 | ||||||||||
| You can find this information on your incorporation documents. If you haven't incorporated, use the default 10,000,000. | |||||||||||
| 2. What is the initial % ownership | Percentage (pre-funding) | Stock | |||||||||
| Founder 1 | 50.0% | 50,000 | |||||||||
| Founder 2 | 50.0% | 50,000 | |||||||||
| Total | 100% | 1,00,000 | |||||||||
| 3. How much money are you looking to raise? | ₹ 1,50,00,000 | ||||||||||
| 4. What is your pre-money valuation? | ₹ 15,00,00,000 | ||||||||||
| Results | |||||||||||
| Basics | |||||||||||
| Post-Money Valuation | ₹ 16,50,00,000 | INR | |||||||||
| Stock that needs to be issued | 10,000 | shares | |||||||||
| Total company stock after funding | 1,10,000 | shares | |||||||||
| Investor's ownership | 9.09% | percentage | |||||||||
| Cap Table | Percentage (pre-funding) | Percentage Ownership | |||||||||
| Founder 1 | 50,000 | 45.45% | |||||||||
| Founder 2 | 50,000 | 45.45% | |||||||||
| Investors | 10,000 | 9.09% | |||||||||
|
|
|||||||||||