Tactyc | Cap Table
Tactyc Icon
Tactyc
1Current Cap Table
Enter the number of shares and options outstanding on the current table today.
Shareholder NameCommonOptionsFully Diluted TotalFully Diluted %
00.00%
00.00%
00.00%
00.00%
00.00%
Subtotal9,014,000000.00%
Unallocated Options
500,0005.26%
Total9,514,000100.00%
2SAFEs and Convertible Notes
Enter any SAFEs or Convertible Notes that have not converted yet.
Holder NameSecurity TypePrincipalValuation CapDiscountInterest RateIssue DateConversion DateInterest AccruedPrincipal and Interest
Post-Money SAFE
$
$
%
%
00
Post-Money SAFE
$
$
%
%
00
Post-Money SAFE
$
$
%
%
00
3Model Next Round
Details on next priced round.
Priced Round Assumptions
Pre Money Valuation
$
Round Size
$
Are Converted Shares Included in Round Price calculation?
 
Option Pool Assumptions
Refresh Type
Pre-Money Basis
Pool Refresh (%)
%
 
Post-Money Valuation Calculation
New Shares Outstanding After Options Expansion 
Financing Round Price / Share 
Effective Pre-Money Valuation 
Buying power of Converting securities 
New Pre-Money Options Granted 
New Post-Money Options Granted 
Value of Pre-Money Option Pool Increase 
Value of Post-Money Option Pool Increase 
Implied Post Money Valuation 
3bNew Investors
Investors participating in the next round.
InvestorAmount
$
$
$
$
4Conversion Results
Calculation on conversions of outstanding SAFEs and Convertible Notes.
HolderSecurity TypeValuation Cap DenominatorValuation Cap Price / ShareDiscounted Price Per ShareConversion PriceShares Converted
6Want to build scenarios like these for your investments?