Sample Startup, Inc.

CAPITALIZATIONInvestment Scenario

OTBC Cap Table Copyright Oregon Technology Business Center 2012

Customize the blue fields. All others are calculated

Founders Seed Series A

Total shares of stock
Pre-money valuation
Share price
Amount Raised
Post money valuation
4,000,000 Total shares of stock 4,000,000 Total shares of stock 6,400,000
$ 4,000 Pre-money valuation $ 1,000,000 Pre-money valuation $ 4,000,000
$ 0.001 Share price $ 0.250 Share price $ 0.625
$ 4,000 Amount Raised $ 350,000 Amount Raised $ 1,500,000
$ 8,000 Post money valuation $ 1,350,000 Post money valuation $ 5,500,000

New Shares Issued 1,400,000 New Shares Issued 2,400,000

NEW OPTIONS: - 1,000,000 NEW OPTIONS: 1,000,000

Ending Shares 4,000,000 6,400,000 9,800,000

Founders Seed Series A

PRE-FINANCING
Founder 1 2,000,000 50% 2,000,000 50% 2,000,000
Founder 2 1,000,000 25% 1,000,000 25% 1,000,000

Frontier Venture Capital

 Sample Startup, Inc.CAPITALIZATIONInvestment Scenario

Founder 3 1,000,000 25% 1,000,000 25% 1,000,000

Seed 1,400,000
Series A Preferred
Series B Preferred
Series C Preferred
Stock Option Pool 1,000,000
TOTAL: 4,000,000 4,000,000 100% 6,400,000

POST-FINANCING
Founder 1 2,000,000 50% 2,000,000 31% 2,000,000
Founder 2 1,000,000 25% 1,000,000 16% 1,000,000
Founder 3 1,000,000 25% 1,000,000 16% 1,000,000
Seed 1,400,000 22% 1,400,000
Series A Preferred 2,400,000
Series B Preferred
Series C Preferred
Stock Option Pool 1,000,000 16% 2,000,000
TOTAL: 4,000,000 100% 6,400,000 100% 9,800,000

Frontier Venture Capital

 Sample Startup, Inc.CAPITALIZATIONInvestment Scenario

Frontier Venture Capital

 Sample Startup, Inc.CAPITALIZATIONInvestment Scenario

Series B Series C

Total shares of stock 9,800,000 Total shares of stock 15,700,000

Pre-money valuation $ 10,000,000 Pre-money valuation $ 20,000,000
Share price $ 1.020 Share price $ 1.274
Amount Raised $ 5,000,000 Amount Raised $ 10,000,000
Post money valuation $ 15,000,000 Post money valuation $ 30,000,000

New Shares Issued 4,900,000 New Shares Issued 7,850,000

NEW OPTIONS: 1,000,000 NEW OPTIONS: 1,000,000

15,700,000 24,550,000

Series B Series C

31% 2,000,000 20% 2,000,000 13%

16% 1,000,000 10% 1,000,000 6%

Frontier Venture Capital

 Sample Startup, Inc.CAPITALIZATIONInvestment Scenario

16% 1,000,000 10% 1,000,000 6%

22% 1,400,000 14% 1,400,000 9%
2,400,000 24% 2,400,000 15%
4,900,000 31%

16% 2,000,000 20% 3,000,000 19%

100% 9,800,000 100% 15,700,000 100%

20% 2,000,000 13% 2,000,000 8% $4,887,984

10% 1,000,000 6% 1,000,000 4% $2,443,992
10% 1,000,000 6% 1,000,000 4% $2,443,992
14% 1,400,000 9% 1,400,000 6% $3,421,589
24% 2,400,000 15% 2,400,000 10% $5,865,580
4,900,000 31% 4,900,000 20% $11,975,560
7,850,000 32% $19,185,336
20% 3,000,000 19% 4,000,000 16% $9,775,967
100% 15,700,000 100% 24,550,000 100% $60,000,000

Acquisition price: 60,000,000

Frontier Venture Capital

 Sample Startup, Inc.CAPITALIZATIONInvestment Scenario

Frontier Venture Capital