Cap table skeleton

CAP TABLE — [Company name] Last updated: [YYYY-MM-DD] · As-of date: [YYYY-MM-DD] Authorised shares: [number] · Issued: [number] · Reserved (ESOP): [number] ROW STRUCTURE ================================================================ Holder name Class Shares FD % Vested Notes ---------------------------------------------------------------- FOUNDERS [Founder 1] Common _______ ____% _______ 4yr / 1yr cliff, started [date] [Founder 2] Common _______ ____% _______ 4yr / 1yr cliff, started [date] SUBTOTAL _______ ____% ANGEL ROUND ([Date], [pre-money]) [Angel 1] SAFE post _______ ____% $___ at $___ post [Angel 2] SAFE post _______ ____% $___ at $___ post SUBTOTAL _______ ____% PRE-SEED ROUND ([Date], [pre-money]) [Investor 1] Pref Series Pre-Seed _______ ____% $___ at $___ post; 1× NP, BB-WAA [Investor 2] Pref Series Pre-Seed _______ ____% $___ at $___ post; pro-rata SUBTOTAL _______ ____% SEED ROUND ([Date], [pre-money]) [Lead investor] Pref Series Seed _______ ____% $___ at $___ post; lead, board seat [Co-investor 1] Pref Series Seed _______ ____% [Co-investor 2] Pref Series Seed _______ ____% SUBTOTAL _______ ____% ESOP POOL Granted (vested + unvested) _______ ____% _______ Available for grant _______ ____% ================================================================ FULLY-DILUTED TOTAL _______ 100.00% ================================================================ OPTION GRANTS DETAIL (separate tab) Holder Grant date Strike Vested Unvested Notes [Employee 1] [Date] $___ _______ _______ 4yr / 1yr cliff [Employee 2] [Date] $___ _______ _______ [Advisor] [Date] $___ _______ _______ 2yr, no cliff ROUNDS DETAIL (separate tab — one row per round) Round name Date Pre $ Post $ Raised Lead Instrument Liq pref Anti-dil Pre-seed ___ ___ ___ ___ [name] SAFE post — — Seed ___ ___ ___ ___ [name] Priced eq. 1× NP BB-WAA