Cap Table
Delaware LLC · 10,000,000 authorized units · 8,500,000 issued
Ownership
Vesting Schedule
Scenario Modeling
History
Implied Valuation
$8.5M
↑ 42% from last round
Total Authorized
10,000,000
units
Issued
8,500,000
85.0% allocated
Option Pool
1,500,000
15% reserved
Ownership Distribution
Alex Rivera
40.0%
Jordan Chen
35.0%
Mira Torres
10.0%
Kwame Patel
2.5%
Option Pool
12.5%
Securities
| Holder | Class | Units | Vesting | % Ownership |
|---|---|---|---|---|
| Alex Rivera founder@hyvv.dev |
Common | 4,000,000 | 4yr · 1yr cliff | 40.0% |
| Jordan Chen partner@hyvv.dev |
Common | 3,500,000 | 4yr · 1yr cliff | 35.0% |
| Mira Torres Partner grant |
Common | 1,000,000 | 3yr · 6mo cliff | 10.0% |
| Kwame Patel Advisor grant |
Advisor | 250,000 | 2yr · no cliff | 2.5% |
|
Option Pool (unallocated)
1,250,000 · 12.5%
|
||||