Simulator
Funding round & dilution simulator
Edit the starting cap table and stack rounds in any order. The model converts SAFEs and notes at the next priced round, applies ESOP top-ups, and recomputes per-holder ownership at every step.
Starting cap table
Total fully-diluted shares10,000,000
Funding rounds
1SAFE
2EQUITY
Post-money
$25.00M
Final cap table
Total FD shares
13,333,333
Holders / line items
5
Post-money (last round)
$25.00M
•
Starting cap table
FD 10,000,000
| Holder | Type | Shares | Ownership | Share of cap table |
|---|---|---|---|---|
| Founder 1 | founder | 4,500,000 | 45.00% | |
| Founder 2 | founder | 4,500,000 | 45.00% | |
| ESOP Pool | esop | 1,000,000 | 10.00% |
1
Seed SAFE (pending)
FD 10,000,000
- • post-money SAFE of $500.0K added to pending convertibles.
- • Will convert at the next priced round (equity or CCPS).
| Holder | Type | Shares | Ownership | Share of cap table |
|---|---|---|---|---|
| Founder 1 | founder | 4,500,000 | 45.00% | |
| Founder 2 | founder | 4,500,000 | 45.00% | |
| ESOP Pool | esop | 1,000,000 | 10.00% |
Pending convertibles: Seed SAFE ($500.0K, cap $8.00M)
2
Series A
PPS $2.0000Post-money $25.00MFD 13,333,333
- • Price per share: $2.0000 (pre-money $20.00M / 10,000,000 pre-money FD shares).
- • 833,333 shares issued to converting post-money SAFEs.
- • New investor receives 2,500,000 shares for $5.00M.
| Holder | Type | Shares | Ownership | Share of cap table |
|---|---|---|---|---|
| Founder 1 | founder | 4,500,000 | 33.75% | |
| Founder 2 | founder | 4,500,000 | 33.75% | |
| Series A Lead | investor | 2,500,000 | 18.75% | |
| ESOP Pool | esop | 1,000,000 | 7.50% | |
| Seed SAFE | investor | 833,333 | 6.25% |
TABULATE · FROM SIMULATION TO SOURCE OF TRUTH
Done modeling? Run your real cap table on Tabulate.
The simulator shows you what could happen. Tabulate is the cap table management platform that handles what actually happens — issuances, conversions, ESOP grants, vesting, secondaries and investor reporting — without spreadsheets falling out of sync.