New Message
To
agent@mixus.com
×
Subject
Pro Forma Cap Table — DemoTech
W
DemoTech - Term Sheet.docx
32 KB
X
DemoTech_CapTable.xlsx
9 KB
Building your cap table model…
DemoTech - Term Sheet.docx + DemoTech_CapTable.xlsx
Parsing Series A term sheet
Parsing existing capitalization table
Calculating dilution & new share counts
Modeling post-Series A ownership
Generating Excel output
DemoTech_Solutions_Series_A_Pro_Forma.xlsx
Home
Insert
Draw
Page Layout
Formulas
Data
Review
View
Automate
A1
DemoTech Solutions, Inc. - Post-Series A Pro Forma Capitalization
DemoTech Solutions, Inc. — Post-Series A Pro Forma Capitalization
Shareholder
Type
Shares
Ownership %
Value at PPS
Post-Series A Ownership