Cap table simulator

1. Input Current Cap Table

Paste your data from Excel (Shareholder Name and Shares in two columns):

Parse Excel Data

Shareholder	Shares

Add Shareholder

2. New Investor and ESOP Details

New Investor Name:

New Investor Shares:

Additional ESOP as % of Post-Round Cap Table:

Calculate Post-Round Cap Table Export to Excel

3. Post-Round Cap Table

Shareholder	Shares	% Ownership