SAFE & Note Cap Table Waterfall
1,600,000.00 in convertible capital converted across across 4 items.
Lowest valuation cap ($3.0M) converts at effective share price of $0.375, yielding 266,666 shares.
Method1Resolved circular share pricing across pre-money and post-money SAFE instruments.
2Calculated unallocated 10% employee pool expansion and net founder retention.
| Reference | Description | Conversion_Capital |
|---|---|---|
| SAFE-04 | Valuation Cap Conversion (Strategic Tech) | 100,000.00 |
| SAFE-02 | Valuation Cap Conversion (Pinnacle Angel) | 250,000.00 |
| SAFE-01 | Post-Money Dilution (First Round) | 500,000.00 |
SAFE agreement terms and share register, plus proposed Series A valuation sheet
Pre-closing ownership waterfall matrix and founder dilution impact model (Resolution Dossier, Findings Schedule)
Open SAFE & Note Cap Table Waterfall on sample data now with no sign-up, then run your own files free for 14 days. $2,500 a month after that, cancel any time. 30% goes to the referring partner.
Read in memory for the session, never stored, never used to train a model.
Outputs are computed from your inputs and the tool's rules. Check them before you rely on them.
14 days on your own files, then $2,500 a month.
Open SAFE & Note Cap Table Waterfall on sample data now with no sign-up, then run your own files free for 14 days. $2,500 a month after that, cancel any time.
On a sample file: 1,600,000.00 in convertible capital converted across across 4 items.
Why not just use ChatGPT?
Rules that stay current: the rate cards, tariffs, code sets and regulations it checks against are kept up to date for you; a one-off prompt starts from nothing each time. Evidence that stands up: every finding cites the line, the file and the rule, so it holds up with a vendor, a payer or an auditor. The same answer every time: the checks are written rules, not a fresh guess, so this month's result can be compared with last month's. Nobody has to own it: no one inside has to build, test and maintain a home-made tool, and files are not pasted into a public chatbot.
Start on your own files
If you would rather talk it through, write to dev.sathya@baseloom.app; that reaches Dev Sathya, founder.