Funding round and SAFE simulator
See your cap table after a priced round, with an ESOP pool top-up and SAFE or iSAFE conversion.
₹10,00,00,000 post-money
Price per share ₹70 · 14,28,571 shares after the round.
| Holder | Shares | Ownership |
|---|---|---|
| Founder A | 6,00,000 | 42% |
| Founder B | 4,00,000 | 28% |
| ESOP pool | 1,42,857 | 10% |
| New investor | 2,85,714 | 20% |
Simplified model of a priced round with a pre-money pool top-up and SAFE conversion at the better of cap or discount. Real term sheets (liquidation preference, anti-dilution, iSAFE terms) differ — model the actual documents with your CA or lawyer.
A little guidance.
How to use Funding round and SAFE simulator
- Enter your content or try the synthetic example.
- Review the settings and the stated limitations.
- Process, inspect the result, then choose Download or Copy.
Formats and compatibility
Text is processed locally. Downloaded output is UTF-8 unless another format is specified. See browser compatibility.
Limitations
Simplified model. Liquidation preferences, anti-dilution and actual note terms are not modelled.
Questions, answered.
Is Funding round and SAFE simulator free?
Yes. Funding round and SAFE simulator is free to use with no sign-up, no watermark and no daily limit.
Is my data sent anywhere?
No. Everything you enter is processed in your browser and is not sent to a server.
Does it work on mobile phones?
Yes. It runs in any modern browser on Android, iPhone, Windows, Mac and Linux. Large files are faster on a computer.
What are the limitations?
Simplified model. Liquidation preferences, anti-dilution and actual note terms are not modelled.