← captab-company-0d07df99e1bb0e44.testnet

Ownership

Schema v2 · DAO captab-dao-0d07df99e1bb0e44.testnet · ledger revision 14

Ownership

Issued percentages use issued units. Fully diluted percentages include the pool and reserved grants.

Issued 7,140,000
Reserved for grants 435,000
Pool 1,800,000
Unallocated 2,625,000
of 12,000,000 authorized

Export cap table at revision 14: CSV · JSON

Account	Issued units	Issued	Fully diluted
foundera.captab-0d07df99e1bb0e44.testnet	3,600,000	50.42%	38.40%
founderb.captab-0d07df99e1bb0e44.testnet	2,420,000	33.89%	25.81%
contributor.captab-0d07df99e1bb0e44.testnet	20,000	0.28%	0.21%
investor.captab-0d07df99e1bb0e44.testnet	1,000,000	14.00%	10.66%
angel.captab-0d07df99e1bb0e44.testnet	100,000	1.40%	1.06%

Model a priced round

Projection only: nothing is proposed or signed. Uses current fully diluted units, with any pool top-up issued before the round so it dilutes existing holders, not the investor.

Pre-money valuation (USD)Investment (USD)Available pool after the round (% of fully diluted)Investor label

Post-money $10,000,000.00 · price per unit $0.853333 · new investor units 2,343,750 · pool top-up 0

Fits within unallocated capacity: 2,343,750 of 2,625,000 units.

Stakeholder	Units before	Fully diluted before	Units after	Fully diluted after
angel.captab-0d07df99e1bb0e44.testnet	100,000	1.06%	100,000	0.85%
contributor.captab-0d07df99e1bb0e44.testnet	20,000	0.21%	20,000	0.17%
foundera.captab-0d07df99e1bb0e44.testnet	3,600,000	38.40%	3,600,000	30.72%
founderb.captab-0d07df99e1bb0e44.testnet	2,420,000	25.81%	2,420,000	20.65%
investor.captab-0d07df99e1bb0e44.testnet	1,000,000	10.66%	1,000,000	8.53%
Granted, not yet issued	435,000	4.64%	435,000	3.71%
Available pool	1,800,000	19.20%	1,800,000	15.36%
Seed investor	0	0.00%	2,343,750	20.00%
Fully diluted total	9,375,000	100.00%	11,718,750	100.00%

To execute it, open a round at this price per unit and approve an issuance deal for the investor under Deals.

Governance

Sputnik DAO captab-dao-0d07df99e1bb0e44.testnet. A proposal needs 2 of 3 council approvals under the DAO policy. The company changes only after the DAO executes the call.

Proposal bond: 1000000000000000000000000 yoctoNEAR · Wallet disconnected

ActionRecipient accountUnits

Unallocated: 2625000 · expected revision: 14

Document SHA-256 (optional)

Recent proposals

#15 · Approved

Fund the payout list exactly

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-token-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "ft_transfer_call",
        "args": "eyJyZWNlaXZlcl9pZCI6ImNhcHRhYi1jb21wYW55LTBkMDdkZjk5ZTFiYjBlNDQudGVzdG5ldCIsImFtb3VudCI6IjIwMDAwMDAwMDAiLCJtc2ciOiJ7XCJkaXN0cmlidXRpb25faWRcIjowLFwic2NoZWR1bGVfaGFzaFwiOlsxOTIsMTg0LDEzOSwyMDEsMjM1LDkzLDIsMTQ4LDExMSwxODgsNTEsMjIzLDEwMiw2NywxNDMsMTAxLDEsMTU2LDYwLDE4Niw1MSwxMjcsMjQyLDE1Miw3MCw4NiwyNDAsMTc2LDEzOCwxMTAsMjQsMV19In0=",
        "deposit": "1",
        "gas": "150000000000000"
      }
    ]
  }
}

#14 · Approved

Board-set payout list (preference demo)

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "prepare_explicit_distribution",
        "args": "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",
        "deposit": "0",
        "gas": "200000000000000"
      }
    ]
  }
}

#13 · Approved

Pay 60 TESTUSD for the contributor buyback

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-token-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "ft_transfer_call",
        "args": "eyJyZWNlaXZlcl9pZCI6ImNhcHRhYi1jb21wYW55LTBkMDdkZjk5ZTFiYjBlNDQudGVzdG5ldCIsImFtb3VudCI6IjYwMDAwMDAwIiwibXNnIjoie1wiZGVhbF9pZFwiOjJ9In0=",
        "deposit": "1",
        "gas": "150000000000000"
      }
    ]
  }
}

#12 · Approved

Approve buying back 5,000 units from the contributor

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "approve_deal",
        "args": "eyJhY3Rpb25faWQiOiJ2Mi1saXZlLWJ1eWJhY2siLCJ0ZXJtcyI6eyJraW5kIjoiQnV5YmFjayIsInNlbGxlciI6ImNvbnRyaWJ1dG9yLmNhcHRhYi0wZDA3ZGY5OWUxYmIwZTQ0LnRlc3RuZXQiLCJ1bml0cyI6IjUwMDAiLCJwcmljZSI6IjYwMDAwMDAwIiwiZXhwaXJlc19hdCI6MTc5NTc0MjUwOCwiZG9jX2hhc2giOiJjODNjYjRjNDdhNzViMDEzYWU5NDIwMTI0MWQ2ZTkwZTRiYmRlOWZmZWQwNjAxY2RhMjI1NDZjZTQyNjc2Yjk4In19",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#11 · Approved

Approve founder B's sale of 100,000 units to the angel

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "approve_deal",
        "args": "eyJhY3Rpb25faWQiOiJ2Mi1saXZlLXNhbGUiLCJ0ZXJtcyI6eyJraW5kIjoiU2Vjb25kYXJ5Iiwic2VsbGVyIjoiZm91bmRlcmIuY2FwdGFiLTBkMDdkZjk5ZTFiYjBlNDQudGVzdG5ldCIsImJ1eWVyIjoiYW5nZWwuY2FwdGFiLTBkMDdkZjk5ZTFiYjBlNDQudGVzdG5ldCIsInVuaXRzIjoiMTAwMDAwIiwicHJpY2UiOiIxNTAwMDAwMDAwIiwiZXhwaXJlc19hdCI6MTc5NTc0MjQ3MywiZG9jX2hhc2giOiIwMjI5NDIwYWU1ODkzZWUzOTdlOWMxZDgyMjA1YzUxNjExZGY4YjFhMWYzMzBhYjg1MmUxMWE3NzUzN2RjYmVjIn19",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#10 · Approved

Approve the investor's 1,000,000-unit seed allocation

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "approve_deal",
        "args": "eyJhY3Rpb25faWQiOiJ2Mi1saXZlLXNlZWQtYWxsb2MiLCJ0ZXJtcyI6eyJraW5kIjoiSXNzdWUiLCJidXllciI6ImludmVzdG9yLmNhcHRhYi0wZDA3ZGY5OWUxYmIwZTQ0LnRlc3RuZXQiLCJ1bml0cyI6IjEwMDAwMDAiLCJwcmljZSI6IjEwMDAwMDAwMDAwIiwiZXhwaXJlc19hdCI6MTc5NTc0MjQzOCwicm91bmRfaWQiOiJzZWVkIiwiZG9jX2hhc2giOiI0MmFhYmVmNGI2MTU2ZTA1Y2U4ZmEwY2QyZjRmMjRiODNlOWQ0ZmY2ZDkwMWUyMWM3ODVmOGFjNGU3ZGE4ZTE0In19",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#9 · Approved

Open the seed round at 0.01 TESTUSD per unit

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "create_round",
        "args": "eyJhY3Rpb25faWQiOiJ2Mi1saXZlLXNlZWQiLCJyb3VuZF9pZCI6InNlZWQiLCJwcmljZV9wZXJfdW5pdCI6IjEwMDAwIiwiZG9jX2hhc2giOiI0MmFhYmVmNGI2MTU2ZTA1Y2U4ZmEwY2QyZjRmMjRiODNlOWQ0ZmY2ZDkwMWUyMWM3ODVmOGFjNGU3ZGE4ZTE0In0=",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#8 · Approved

Return 100,000 pool units to unallocated capacity

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "decrease_pool",
        "args": "eyJhY3Rpb25faWQiOiJ2Mi1saXZlLXNocmluay1wb29sIiwiZXhwZWN0ZWRfcmV2aXNpb24iOjksInVuaXRzIjoiMTAwMDAwIn0=",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#7 · Approved

Accelerate founder B's grant by 12 months

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "accelerate_grant",
        "args": "eyJhY3Rpb25faWQiOiJ2Mi1saXZlLWFjY2VsZXJhdGUiLCJncmFudF9pZCI6MSwibW9udGhzIjoxMiwiZG9jX2hhc2giOiIwMmFjNzdlOGQwNDk3YjM5Y2U3NGZlMGZkZjAyM2E1OThjYTBkMmE0OTRmNTU0YmQ0OTZiYWQ4Y2VlMGRjNDAxIn0=",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#6 · Approved

Founder B vesting grant: 480,000 units from unallocated capacity

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "create_grant",
        "args": "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",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#5 · Approved

Grant 100,000 units to the contributor (48 months, 12-month cliff)

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "create_grant",
        "args": "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",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#4 · Approved

Reserve a 2,000,000-unit contributor pool

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "increase_pool",
        "args": "eyJhY3Rpb25faWQiOiJ2Mi1saXZlLXBvb2wiLCJleHBlY3RlZF9yZXZpc2lvbiI6MywidW5pdHMiOiIyMDAwMDAwIn0=",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#3 · Approved

Issue 2,400,000 units to founder B

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "issue_founder_units",
        "args": "eyJhY3Rpb25faWQiOiJ2Mi1saXZlLWZvdW5kZXItYiIsImV4cGVjdGVkX3JldmlzaW9uIjoyLCJyZWNpcGllbnQiOiJmb3VuZGVyYi5jYXB0YWItMGQwN2RmOTllMWJiMGU0NC50ZXN0bmV0IiwidW5pdHMiOiIyNDAwMDAwIiwiZG9jX2hhc2giOiJjZTQwMzQ3YmQ5ZmY1NjgzMjU1OGIyMzA3MDcyNzAwYWM1YWZiMGMyNDUzZTk3MWU0OThjYzlhOWNlNDU0MzdlIn0=",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#2 · Approved

Issue 3,600,000 units to founder A

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "issue_founder_units",
        "args": "eyJhY3Rpb25faWQiOiJ2Mi1saXZlLWZvdW5kZXItYSIsImV4cGVjdGVkX3JldmlzaW9uIjoxLCJyZWNpcGllbnQiOiJmb3VuZGVyYS5jYXB0YWItMGQwN2RmOTllMWJiMGU0NC50ZXN0bmV0IiwidW5pdHMiOiIzNjAwMDAwIiwiZG9jX2hhc2giOiJjZTQwMzQ3YmQ5ZmY1NjgzMjU1OGIyMzA3MDcyNzAwYWM1YWZiMGMyNDUzZTk3MWU0OThjYzlhOWNlNDU0MzdlIn0=",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#1 · Approved

Raise authorized units to 12,000,000

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-company-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "increase_authorized",
        "args": "eyJhY3Rpb25faWQiOiJ2Mi1saXZlLWNoYXJ0ZXIiLCJleHBlY3RlZF9yZXZpc2lvbiI6MCwiYXV0aG9yaXplZF91bml0cyI6IjEyMDAwMDAwIiwiZG9jX2hhc2giOiIzNzFjZjRmNWExNGI1ZDkzYTE1NmI2ZmUzMDQ2YzJiZjdkYTc1OTdmMTMyZTk1MTEyMmQ4OGVmZTlhOWZmNWVlIn0=",
        "deposit": "0",
        "gas": "100000000000000"
      }
    ]
  }
}

#0 · Approved

Fund the v2 rehearsal investor and angel with TESTUSD

Proposed by council1.captab-0d07df99e1bb0e44.testnet

Exact proposal kind

{
  "FunctionCall": {
    "receiver_id": "captab-token-0d07df99e1bb0e44.testnet",
    "actions": [
      {
        "method_name": "ft_transfer",
        "args": "eyJyZWNlaXZlcl9pZCI6ImludmVzdG9yLmNhcHRhYi0wZDA3ZGY5OWUxYmIwZTQ0LnRlc3RuZXQiLCJhbW91bnQiOiIyMDAwMDAwMDAwMCJ9",
        "deposit": "1",
        "gas": "15000000000000"
      },
      {
        "method_name": "ft_transfer",
        "args": "eyJyZWNlaXZlcl9pZCI6ImFuZ2VsLmNhcHRhYi0wZDA3ZGY5OWUxYmIwZTQ0LnRlc3RuZXQiLCJhbW91bnQiOiIxNTAwMDAwMDAwMCJ9",
        "deposit": "1",
        "gas": "15000000000000"
      }
    ]
  }
}