Basic Cap Table

SAFEs and Notes


Represents ownership immediately after conversion, before the option pool increase and Series A investment
[[compHasOnlySafe ? 'SAFE Type' : 'Type']] Principal Valuation Cap Discount Pro-rata Pro-rata Amount Share Price Converted Shares Ownership after Conversion Ownership after Round
[[ instrument.typeText ]] $[[ instrument.principal | number: 0 ]] $[[ instrument.valuation_cap | number: 0 ]] [[ instrument.noteDiscount ]]%
[[ (instrument.pro_rata) ? 'Yes' : 'No' ]]
$[[ instrument.pro_rata_price | number:2 ]] $[[ instrument.share_price | number:5 ]] $[[ 0 | number:5 ]] [[ instrument.shares | number:0 ]] [[ instrument.ownership * 100 | number:2 ]]% 0% [[ instrument.ownershipAfterRound * 100 | number:2 ]]%
$[[ totalInstrumentPrincipal | number:0 ]]  [[ totalInstrumentShares | number:0 ]] [[ totalInstrumentOwnership * 100 | number:2 ]]% [[ totalOwnershipAfterRound * 100| number:2 ]]%
Add SAFE
Type Principal (incl. Interest) Valuation Cap Discount Share Price Converted Shares Ownership
[[ instrument.typeText ]] $[[ instrument.principalWithInterest | number: 0 ]] $[[ instrument.valuation_cap | number: 0 ]] [[ instrument.noteDiscount ]]% $[[ instrument.share_price | number:5 ]] $[[ 0 | number:5 ]] [[ instrument.shares | number:0 ]] [[ instrument.ownership | number:2 ]]%
$[[ totalInstrumentPrincipal | number:0 ]]  [[ totalInstrumentShares | number:0 ]] [[ totalInstrumentOwnership | number:2 ]]%
[[ addInstrumentLabel ]]

Series A Goals

New investment is required
Pre-money valuation is required
Option Pool is required

Ownership


Represents ownership distribution after SAFE & note conversions, option pool increase and Series A investment
Price per share
$[[ roundSharePrice | number:5 ]]
SAFEs/Notes
[[ percentage((totalInstrumentShares) / postmoney_shares) ]]
SAFEs/Notes
[[ percentage((ycShares + nonYcShares) / postmoney_shares) ]]
[[ newMoneyText ]]
[[ percentage(investorShares / postmoney_shares) ]]
Your Ownership
[[ currentUserOwnership | number:2 ]]%
Dilution
[[ percentageDilution | number:2 ]]%
Value of your shares
$[[ premoney_value | number:0 ]]
Share distribution after Series A: [[postmoney_shares | number]] shares
Cumulative Relative

Ownership For a Range of Valuations

Pre-Money Valuation