Cap-table modeller
Model the round.
Enter the existing cap table and round terms. The modeller computes price per share, new-share issuance, post-money ownership, dilution, option-pool top-up and SAFE/note conversion — then prefills the Term Sheet and Subscription Agreement so the documents and the math always agree.
Scenario
Existing cap table
Grossed up pre-money — dilution falls on existing holders.
Live model · save to download a branded PDF and prefill documents.
Round outputs
USD 0.89
Price per share
USD 10,000,000
Post-money
20.0%
New investor %
2,250,000
New shares
0
Pool top-up
11,250,000
Post FD shares
Post-round ownership
| Holder | Type | Shares | % |
|---|---|---|---|
| Founders | Founder | 8,000,000 | 71.11% |
| Option pool | Option pool | 1,000,000 | 8.89% |
| New investor (this round)· new money | Investor | 2,250,000 | 20.0% |
Indicative model for discussion purposes only — not legal, tax or financial advice. Share counts are rounded to whole shares; the option-pool top-up is grossed into the pre-money base so dilution falls on existing holders. Confirm all figures against the definitive transaction documents.