Captable and Waterfall Analysis Modeling with Fazlur FMU Consulting

The Excel Sheet and Word Document include:

1: Two Founders Starting a Company with an Equal Number of Shares

2: Hiring a Top Executive by diluting 15% Equity

3: Seed Round with 1X Non-Participating Liquidation Preference

4: Convertible Debt Round with 8% Interest Rate and 20% Discount

5: Series A Round with 1.5X Participating Liquidation Preference

6: Convertible Debt Round with 8% Interest Rate, 20% Discount and 30% Exit Kicker

7. Waterfall Distribution

8. Calculating DPI Multiple