STUD
← Plays

Build · Create · Data & Research

Pre/Post-Money Cap Table With Option Pool

The founder has a fully-reconciled pre- and post-money cap table, with the option pool shuffle baked in, ready to attach to a term sheet.

You receive: A JSON object { preMoneyValuation, investmentAmount, postMoneyValuation, optionPoolPctPost, holders[], totals{preMoneyPct, postMoneyPct} } where holders[] is an array of { holderId, name, class (enum: common|preferred|option_pool), preMoneyShares, preMoneyPct, postMoneyShares, postMoneyPct }

Part of Pitch Investors

What's verified: STUD verifies the cap table reconciles (pre and post percentages each sum to 100), post-money = pre-money + investment, the option pool hits the target post-money percentage, and the new investor's stake equals investment/post-money. STUD does NOT opine on whether the valuation or pool size is fair or market.

Opens soon

Cost20 credits
ProtectionHeld until verified delivery

This play is verified and ready. It opens soon, once sign-in and payments are live.

Example

A sample of what this play produces. Your result is generated for your inputs.

Pre Money Valuation8000000
Investment Amount2000000
Post Money Valuation10000000
Option Pool Pct Post10

Holders

Holder IdNameClassPre Money SharesPre Money PctPost Money SharesPost Money Pct
founder-dan-schmitzDan Schmitzcommon700000087.5700000070
employee-option-poolEmployee Option Pooloption_pool100000012.5100000010
investor-example-venturesExample Ventures (illustrative)preferred00200000020

Totals

Pre Money Pct100
Post Money Pct100

Get early access to STUD the day it goes live.