Advanced multiple rounds Cap Table Model including SAFE an Management pool with 4 different structures
Originally published: 26/02/2020 13:52
Last version published: 12/04/2020 16:56
Publication number: ELQ-27900-4
View all versions & Certificate

Advanced multiple rounds Cap Table Model including SAFE an Management pool with 4 different structures

Multiple rounds cap table including SAFE conversion, Management option pool and performance (IRR) with 3 deal structures

This best practice allows you to calculate the capitalization (cap table) of your company after several successive funding rounds with the possibility to include 1) SAFE (simple agreement for future equity) and SAFE conversion, 2) Pro rata rights given to SAFE holders 3) the creation of a Management pool option.
This model will allows you to assess and understand the dilutive impact of SAFE conversion and Stock Options conversion and of multiple rounds of fundraising.

This is a more advanced version of the previous Cap Table model that I have built and which is also up for sale on my Eloquens Page. This version of the model allows you to compare 4 different structures :
In all these structures the Management Pool is created before SAFE conversion and before the new round of funding.
- In Case 1 SAFE are converted into equity before Seed round ( ie. New investors are not diluted)
- In Case 2 SAFE are converted at Seed round ( ie. New investors are diluted)
- Case 3 is an Hybrid solution where only discounted shares of SAFE holders convert at Seed round ( ie. "hybrid" solution)
- In Case 4, the Management pool dilutes SAFE shareholders and SAFE convert before Seed round ( ie. New investors are not diluted)

These 4 cases are real examples that I have encountered during real Seed round / Series A term sheet negotiations and I highly recommend you to assess these different structures to make sure you understand the dilutive implications and maximise your share value as an entrepreneur or as an investor.

The model also assumes that at time of exit all shares from the Management Option Pool have been allocated.
This model allows you to simulate
- 1 SAFE round,
- 1 Seed round with the creation of an option Management pool
- 1 Series A round
- 1 Series B round
For Seed, Series A and Series B rounds, you have the possibility to model both capital raise and shares bought out / sold between existing shareholders. The model ends with a recap of cash flow by shareholders and gives return on investment metrics (IRR and Investment Multiples)
All the input of the model are colored in grey. All the other cells not colored in grey are automatically calculated. "Check" cells throughout the model should all be equal to 0.
I have also included notes throughout the whole model where I thought useful to give indication / explanation to the user of the model.
Please note that you are purchasing a fully unlock version of the model and will be free to make all the changes you would like.

This Best Practice includes
1 Excel file with 4 tabs

Acquire business license for $70.00

Add to cart

Add to bookmarks


Further information

Allows you to assess the impact on the distribution of ownership of dilutive structures, different valuation and funding rounds. Assess the dilutive impact of SAFE conversion. Assess the dilutive impact of Management Option Pool.

If you are a startup or a growing company raising funds. If you are considering issuing dilutive instrument and want to know what to expect in the future. If you already have outstanding dilutive instruments and want to understand how they are going to impact the value of your shares. If you are an investor and want to test different scenarios to estimate your future return on investment.

If you have a unique deal structure which is specific to your case. If this is the case, please feel free to contact me on Eloquens or on linkedin and I would be happy to consult and create a model tailor-made that fits your needs


  • Be the first to review this Downloadable Best Practice

    Write a review

People using this Best Practice also downloaded


More Best Practices from Pierre-Alexandre HEURTEBIZE

See all

Any questions on Advanced Multiple Rounds Cap Table Model Including SAFE An Management Pool With 4 Different Structures?

The user community and author are here to help. Go ahead!

0.0 / 5 (0 votes)

please wait...