Cap table

Build a company's ownership from founding through SAFEs and priced rounds. See who owns what after each round, what the option pool and SAFE conversions really cost, and who gets paid what at an exit.

Founding

Holder	Shares

Option pool shares

SAFEs

Post-money SAFEs. They convert at the first priced round, at the lower of the cap price and the discounted round price.

Holder	Amount	Cap	Disc. %

Priced rounds

The pool target is the unallocated pool after the round. Any top-up comes out of the pre-money, as investors usually require.

Ownership after each stage

The rounds

Cap table

Fully diluted shares and ownership after each stage, including the whole option pool.

At an exit

Each priced round, including the SAFEs that converted into it, gets a standard 1× non-participating preference: it takes its money back or converts to common, whichever pays more. Unallocated options get nothing.

Sale price of the company

Holder	Ownership	Proceeds	Share of proceeds	Return