This document may not be appropriate for your particular circumstances. If you aren’t sure what kind of cap table you need, you should consult with an experienced startup company lawyer.
Note: Your spreadsheet software may display an error related to a “circular reference”, which you can ignore. That said, you should always double check calculations before relying on them.
See our related post What Is A Cap Table, Why Do You Need One and What Should It Look Like?