In developing your cap table, use the following process: 1) Create a worksheet with the column headings shown below and list all of the "players" down the left side, 2) enter all known information, 3) calculate ownership % for new investors, 4) allocate premoney value to existing investors, 5) calculate the price per share (if the price is not the same for all shareholders, something is amiss), 6) calculate the number of shares for the new investor, 7) add the total shares for all investors, 8) calculate the ownership % for existing investors. Be sure to show all your work to the extent possible to enable you to not be penalized for errors that may carry through the model