This table reflects the capitalization structure of {{ company_name }} immediately following incorporation and through the closing of the ${{ '{:,}'.format(investment_amount) }} seed SAFE. All share counts are based on 10,000,000 authorized shares of Common Stock at incorporation. Three scenarios are shown: at incorporation, after a single Bridge Investor (if taken), and after SAFE conversion at the next priced equity round.
| Holder | Share Class | Shares | Ownership % |
|---|---|---|---|
| {{ founder_name }} (Founder) | Common | 8,000,000 | 80.0% |
| Option Pool (Reserved) | Common | 2,000,000 | 20.0% |
| Total Issued & Reserved | 10,000,000 | 100.0% | |
If a single Bridge Investor takes the $6,000 Bridge Note (see Bridge Note Agreement), 1% of common stock is issued to that investor at execution. The Company will issue only one Bridge Note total; no further bridge participants are permitted under this round. Capitalization following bridge issuance:
| Holder | Share Class | Shares | Ownership % |
|---|---|---|---|
| {{ founder_name }} (Founder) | Common | 8,000,000 | 79.2% |
| Option Pool (Reserved) | Common | 2,000,000 | 19.8% |
| Bridge Investor | Common | 101,010 | 1.0% |
| Total Fully Diluted | 10,101,010 | 100.0% | |
The Investor’s ${{ '{:,}'.format(investment_amount) }} SAFE converts at the next priced equity round into Preferred Stock representing {{ equity_percent }}% of fully-diluted equity, calculated against the ${{ '{:,}'.format(valuation_cap) }} Post-Money Valuation Cap. Two sub-scenarios are shown: without bridge issuance, and with bridge issuance.
| Holder | Share Class | Shares | Ownership % |
|---|---|---|---|
| {{ founder_name }} (Founder) | Common | 8,000,000 | 73.2% |
| Option Pool (Reserved) | Common | 2,000,000 | 18.3% |
| Seed Investor | Preferred (Series Seed) | 929,000 | {{ equity_percent }}% |
| Total Fully Diluted | 10,929,000 | 100.0% | |
| Holder | Share Class | Shares | Ownership % |
|---|---|---|---|
| {{ founder_name }} (Founder) | Common | 8,000,000 | 72.5% |
| Option Pool (Reserved) | Common | 2,000,000 | 18.1% |
| Bridge Investor | Common | 101,010 | 0.9% |
| Seed Investor | Preferred (Series Seed) | 938,346 | {{ equity_percent }}% |
| Total Fully Diluted | 11,039,356 | 100.0% | |
Founder Vesting. Founder shares are subject to a 4-year vesting schedule with a 1-year cliff, beginning at incorporation.
Option Pool. The 20% option pool is reserved for future hires, advisors, and key team members. Pool will be drawn down as needed; reserved shares are counted in fully-diluted calculations from incorporation.
SAFE Conversion. The ${{ '{:,}'.format(investment_amount) }} SAFE converts at the next priced equity round at the Post-Money Valuation Cap of ${{ '{:,}'.format(valuation_cap) }}. The Seed Investor’s {{ equity_percent }}% ownership is computed on the post-conversion cap table immediately after the SAFE converts; subsequent priced-round investors will dilute all existing holders unless Investor exercises Pro-Rata Rights.
Bridge Investor (if applicable). The Bridge Investor receives common stock at execution of the Bridge Note. Their position dilutes from 1.0% pre-SAFE to approximately 0.9% post-SAFE. Subsequent rounds will further dilute the Bridge Investor on the same pro-rata basis as all common holders.
Single Bridge Rule. The Company will issue at most one Bridge Note in this funding cycle. This is a deliberate constraint to keep the cap table clean and the Seed Investor’s {{ equity_percent }}% target intact. No additional 1% bridge grants will be made.