Scenarios
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.principal + instrument.effectiveInterest) | number: 2 ]] | $[[ 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 ]]
|
|||||||||||
Ownership
Ownership after converting instruments to stock, setting up a new stock plan and closing your new investment round
Price per share
$[[ roundSharePrice | number:5 ]]
Convertible holders
[[ percentage((totalInstrumentShares) / postmoney_shares) ]]
Convertible holders
[[ 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