Total FD Shares:
Share Price:

VC Ownership:
Convert Ownership:
Common Ownership:

Model: Sample
Created: N/A
Number of Converts 2
Convert Investment $1,100,000

VC Investment $2,000,000
Pre-money Valuation $8,000,000
Pre-money FD Shares 10,000,000
Post-Money Options Pool 10%
Pre-Money Options still avail: 150,000

Sharing is off

Angelcalc models the conversion of safes and/or convertible notes during an equity financing. It uses techniques similar to those used by Microsoft Excel to make its calculations. You may create multiple models of equity rounds with conversions. To get started create a new model.

The values calculated by this model are for comparison purposes only. Their accuracy is not guaranteed by the author. It is likely that this model will differ from Excel models of the same capitalization table, even when the inputs are identical due to rounding errors. No representation is made in any way as to which is the "correct" model in this case.

© Copyright 2016/2017 Geoff Ralston -- Privacy -- Terms