Cap Table

All SAFE · Pre-seed · $560K raised
$560K
Raised
$15M
Latest cap
4
SAFEs
10M
Shares
Founders
Name Shares Ownership Value @ $15M
Julien 5,000,000 50.00% $7,500,000
Karim 5,000,000 50.00% $7,500,000
Julien Co-Founder
Shares
5,000,000
Ownership
50.00%
Value @ $15M
$7,500,000
Karim Co-Founder
Shares
5,000,000
Ownership
50.00%
Value @ $15M
$7,500,000
SAFE Rounds
Investor Amount Cap Ownership Value @ $15M
Entrepreneur First $125,000 $1.56M SAFE 8.00% $1,200,000
FoundersInc $160,000 $3.33M SAFE 4.80% $720,720
Transpose $125,000 $15M MFN 0.83% $125,000
Kima $150,000 $15M SAFE 1.00% $150,000
Entrepreneur First SAFE
Amount
$125,000
Cap
$1.56M
Ownership
8.00%
Value @ $15M
$1,200,000
FoundersInc SAFE
Amount
$160,000
Cap
$3.33M
Ownership
4.80%
Value @ $15M
$720,720
Transpose MFN
Amount
$125,000
Cap
$15M
Ownership
0.83%
Value @ $15M
$125,000
Kima SAFE
Amount
$150,000
Cap
$15M
Ownership
1.00%
Value @ $15M
$150,000
Pro-forma ownership · all SAFEs converted
Values based on the latest $15M post-money cap. SAFE holders' ownership is locked in — dilution from additional SAFEs falls on founders only. First dilution event is the priced round (Series A).