Regarding a start-up company, can someone please help me make a Capitalization Table with the following information?
1) Founders common stock: 2,062,500
2) Founders common options: $312,500
3) Venture investor wants to make $1,000,000 investment
4) Venture investor wants option pool to be 15%
5) Post valuation of $3,000,000
6) Venture has $200,000 in covertible Angel debt outstanding, purchased at 20% discount
7) Bank has $500,000 with 5% warrant coverage.