Cap Table with Multi-Round Dilution
Founders
%
Funding Rounds
$
$
Fully Diluted Shares13,888,889
Current Ownership
stakeholders4
Founder 143.2%
Founder 228.8%
ESOP Pool8.0%
Seed Investor20.0%
Ownership Table
| Stakeholder↕ | Shares↕ | Ownership %↕ |
|---|---|---|
| Founder 1 | 6,000,000 | 43.20% |
| Founder 2 | 4,000,000 | 28.80% |
| ESOP Pool | 1,111,111 | 8.00% |
| Seed Investor | 2,777,778 | 20.00% |
Round Summary
| Round | Pre-Money | Post-Money | Price/Share | New Shares | Dilution |
|---|---|---|---|---|---|
| Seed | $8,000,000.00 | $10,000,000.00 | $0.7200 | 2,777,778 | 20.00% |