Your cap table.
Every version kept.
Share classes, option grants, SAFEs and notes in one place. Every change is a commit you can compare or revert, and the next round and the exit are a few inputs away.
Invite-only beta. Free to start.
- Fully diluted
- 10,000,000
- Series Seed price
- $0.50
- 409A, common
- $0.15
- Pool available
- 900,000
| Stakeholder | Shares | Fully diluted |
|---|---|---|
| Ana RuizCommon | 4,000,000 | 40.00% |
| Ben ChoCommon | 3,000,000 | 30.00% |
| Harbor VenturesSeries Seed | 1,500,000 | 15.00% |
| Options grantedOptions | 600,000 | 6.00% |
| Pool, unallocatedPool | 900,000 | 9.00% |
| Total | 10,000,000 | 100.00% |
Last priced round Jun 3, 2026 · 409A valuation Jul 1, 2026
Every change is a commit.
Rewind to any version.
Compare v5 → v6
- Priya Shah Options+80,000
- Pool, unallocated Pool−80,000
- Fully diluted10,000,000 (unchanged)
Issuances, transfers, grants, exercises and conversions each land as a commit. View any version, compare two, revert one, and export any of them as CSV.
Rounds, grants, exits.
Worked out to the share.
Model the round before the term sheet.
Enter the pre-money, the new money and the pool you need after closing. SAFEs and notes convert, the pool tops up, and you get the price per share and the post-round table, ready to record as a version.
Try it: pick a pre-money.
- Price per share
- $0.7692
- Pool top-up
- 400,000
- Series A shares
- 2,600,000
$8M ÷ 10,400,000 shares
to 10% after the round
for $2M new money
| Holder | Before | After |
|---|---|---|
| Founders | 70.00% | 53.85% |
| Harbor Ventures | 15.00% | 11.54% |
| New investors | — | 20.00% |
| Options granted | 6.00% | 4.61% |
| Pool, unallocated | 9.00% | 10.00% |
| Total | 100.00% | 100.00% |
Post-money $10M · 13,000,000 shares fully diluted
Vesting, to the share.
Option grants and founder restricted stock follow their schedule. Vested counts on any date.
SAFEs, notes, warrants.
Caps, discounts, interest and maturity, kept with each instrument until the round converts it.
- Vested
- 47,500 of 120,000
- To exercise
- $4,750
- Spread at 409A
- $6,000
Each holder sees only their own.
Employees and investors sign in to their own grants, vesting, exercise cost and value, and can request an exercise. Your team works as owners, editors or viewers.
Who gets what, at any exit.
Liquidation preferences, participation and caps, seniority, conversion and cumulative dividends, worked out class by class into a payout for every holder.
Try it: pick an exit value.
- Series A 1x, participating$10.44M
- Series Seed 1x, converts to common$4.87M
- Founders Common$22.74M
- Option holders Common on exercise$1.95M
Preference As common, $3.25 a share
Illustrative terms. Options are counted as exercised, before their exercise price; the unallocated pool takes nothing.
Know who owns what.
Before anyone asks.
MacroSharebase is in an invite-only beta and free to start. Sign in with the email your invite went to.
Sign in