Tactyc

Tactyc / Cap Table Scenario

This calculator helps investors model impacts of new financings and accommodates SAFE and convertible note conversions. We built this using common market terms, but the terms of your financing may be different.

1Current Cap Table

Enter the number of shares and options outstanding on the current table today.

Shareholder Name	Fully Diluted Shares	Outstanding Options	Fully Diluted Total	Fully Diluted %
			0	0.00%
			0	0.00%
			0	0.00%
Subtotal	9,500,000	0	0	0.00%
Unallocated Options			500,000	5.00%
Total			10,000,000	100.00%

2SAFEs and Convertible Notes

Enter any SAFEs or Convertible Notes that have not converted yet.

Holder Name	Security Type	Principal	Valuation Cap	Discount	Interest Rate	Issue Date	Conversion Date	Interest Accrued	Principal and Interest
	Post-Money SAFE	$	$	%	%			0	0
	Post-Money SAFE	$	$	%	%			0	0
	Post-Money SAFE	$	$	%	%			0	0

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.

	Investor	Amount
		$
		$
		$
		$

4Conversion Results

Calculation on conversions of outstanding SAFEs and Convertible Notes.

Holder	Security Type	Valuation Cap Denominator	Valuation Cap Price / Share	Discounted Price Per Share	Conversion Price	Shares Converted

6Have more cap table scenarios?