Seedspace

Methodology

How Seedspace is written and checked

Founders use pages like these to make decisions about money and control, so every claim here should be traceable. This page says who writes the site, where the facts come from, how the calculators work, and how their arithmetic is tested.

Updated

Who writes this

Seedspace is an independent reference site. It is researched and written with AI assistance by an automated publishing system run by the site's owner, and checked against the primary sources named on each page. It is not written by a lawyer, accountant or investment adviser, and nothing on it is legal, tax or investment advice. The site is not affiliated with any investor, accelerator, fund, law firm, platform or government body, and it is not paid by any of them.

Each page shows the date it was last reviewed. On that date, rules and thresholds stated on the page were checked against the official source listed under "Sources". Figures that change often (program deadlines, offering limits, tax-relief limits) say "as of" the date they were checked; check the official page before you rely on them.

Editorial rules

  • No invented numbers. A figure is either from a named source with its date, an official threshold checked on the official page, or plainly marked as an illustration ("for example"). Market statistics we could not verify from a public source are described in words, not numbers.
  • Worked examples are computed, not typed. Every share count, price and percentage in the instrument and term-sheet pages is produced at build time by the same engine as the calculators, so prose and tools cannot disagree.
  • Jurisdiction is stated. Most legal detail on the site is U.S. (Delaware-style corporations, SEC rules). U.K. and EU pages say so. Rules elsewhere differ.
  • No promotion. No advertising, affiliate links or sponsored content; no investor, platform or service is recommended; nothing here is an offer of securities. If that ever changes, the privacy page and this page will say so first.
  • Our own words. We summarize and explain; we do not reproduce model documents. Y Combinator's SAFE forms are published under a Creative Commons No-Derivatives licence, so we describe them rather than copy them.

Corrections

Found an error, an out-of-date rule or a figure that doesn't match its source? Write to corrections@seedspace.io with the page address and what is wrong. We check every report against the source and correct the page; the page's review date changes when we do.

How the calculators compute

The cap-table engine (/static/engine.js in your browser, with an identical Python twin used to build the pages) follows the conventions of Y Combinator's Post-Money Safe User Guide:

  • Price per share = pre-money valuation ÷ pre-money fully diluted shares, where the pre-money count includes converting SAFEs and notes and any option-pool increase (the "option pool shuffle"). Prices are rounded to four decimal places; share counts are rounded down.
  • Post-money SAFE: shares = Company Capitalization × (purchase amount ÷ post-money valuation cap). Company Capitalization counts all outstanding shares, granted and promised options, the unissued pool and all converting securities, but not the pool increase made in the priced round.
  • Pre-money SAFE: conversion price = pre-money cap ÷ (pre-round fully diluted shares + the new pool increase), excluding other converting securities.
  • Convertible note: amount converting = principal + simple interest; conversion price as for a pre-money SAFE. Real notes vary (some define capitalization differently, some compound interest); the calculator states the assumption beside every result.
  • Each SAFE or note converts at whichever of its cap price, discount price or the round price gives the most shares, as the standard forms provide.
  • Option pool: the increase is solved so the available pool equals the target share of the post-money fully diluted capitalization.
  • Acquisition before a priced round: each SAFE receives the greater of its purchase amount or its as-converted proceeds, using the Liquidity Capitalization (which excludes the unissued pool).
  • Exit waterfall: preferences are paid by seniority (pari passu within a rank), then the remainder is shared by common, converted preferred and participating preferred (up to any cap). Each non-participating or capped class converts to common if that pays it more, iterated until no class wants to switch. Options are treated as exercised and their exercise price is ignored.

Validation against published examples

On every build, the engine recomputes published worked examples: all of the conversion examples in Appendix II and the Quick Start of Y Combinator's Post-Money Safe User Guide (downloaded from ycombinator.com/documents), and examples of note conversion, the option pool shuffle, liquidation preferences and anti-dilution published by law firms and other practitioners (linked in the table). Every source is cited for its figures only. The same cases are run through the browser engine under Node.js. If any result falls outside the stated tolerance, the build stops and the live site is left unchanged.

57 of 57 published values reproduced; browser engine: 50 of 50 engine cases identical to the Python engine and within tolerance of the published value. Checked 2026-10-31.

CasePublishedSeedspaceResult
Ex. 1 Q2: post-money SAFEs into a $5M Series A at $15M pre
Series A price per share source$1.1144$1.1144Exact
Investor A conversion shares source588,235588,235Exact
Investor B conversion shares source1,176,4701,176,470Exact
Series A shares sold source4,486,7194,486,719Exact
Investor B pro rata shares source448,671448,671Exact
Post-closing fully diluted shares sourceYC's table splits the new shares as 3,589,375 for the lead and 448,673 for others17,946,42417,946,424Exact
Option pool increase solved for a 10% post-money pool sourceYC rounds the increase to the nearest thousand shares; we solve it exactly (1,694,571)1,695,0001,694,571Within ±1,000
Ex. 1 Q5: round price below Investor B's safe price
Series Seed price per share source$0.6577$0.6577Exact
Investor B shares (converts at the round price) source1,216,3601,216,360Exact
Investor A shares (stays on its cap) source590,334590,334Exact
Series Seed shares sold source3,344,9903,344,990Exact
Ex. 1 Q3–Q4: acquisition before a priced round
$10M sale: Investor A as-converted shares source561,764561,764Exact
$10M sale: Investor B as-converted shares source1,123,5291,123,529Exact
$10M sale: price per share source$0.8901$0.8901Exact
$10M sale: Investor A proceeds sourceYC multiplies by the rounded $0.8901; we use the unrounded price$500,026$499,999Within ±30
$3M sale: Investor A takes its $200,000 back source$200,000$200,000Exact
$3M sale: Investor B takes its $800,000 back source$800,000$800,000Exact
$3M sale: left for everyone else source$2,000,000$2,000,000Exact
Ex. 2 Q2: pre-money and post-money SAFEs together
Series A-1 price per share source$1.1115$1.1115Exact
Investor A (pre-money safe) shares source615,763615,763Exact
Investor B (post-money safe) shares source1,179,5291,179,529Exact
Series A-1 shares sold sourceYC rounds this total to the nearest share (5,000,000 / 1.1115 = 4,498,425.6) but rounds per-investor figures down; we round down everywhere4,498,4264,498,425Within ±1
Ex. 2 Q5: pre-money and post-money SAFEs, lower round price
Series Seed price per share source$0.6566$0.6566Exact
Investor A (pre-money safe) shares source609,198609,198Exact
Investor B shares (converts at the round price) source1,218,3971,218,397Exact
Series Seed shares sold sourceYC rounds this total to the nearest share (2,200,000 / 0.6566 = 3,350,593.97); we round down3,350,5943,350,593Within ±1
Ex. 2 Q3: acquisition with a pre-money safe
$10M sale: Investor A as-converted shares source502,631502,631Exact
$10M sale: Investor B as-converted shares source1,116,9591,116,959Exact
$10M sale: liquidity capitalization sourceYC prints the capitalization rounded down11,169,59011,169,590Exact
Convertible notes: interest, discount and cap
$100k note, 8% for a year, 25% discount, $1.00 round: shares source144,000144,000Exact
$100k note, 8% for six months, 20% discount, $1.60 round: shares source81,25081,250Exact
$25k note, $5M cap, round at $10M pre and $5.00: shares (cap applies) source10,00010,000Exact
Same note, round at $6M pre and $5.00: shares (discount applies) source6,2506,250Exact
$1M of notes at a 30% discount, $2M at $8M pre: round price sourceCooley's percentage-ownership method, which matches our convention; Cooley shows prices to the cent$6.5700$6.5714Within ±0.005
Same round: note conversion shares source217,391217,391Exact
Same round: new investors' shares sourceCooley divides by the unrounded price; we use the price rounded to $0.0001304,348304,349Within ±1
Option pool shuffle
$2M at $8M pre, 6M shares, no new pool: price source$1.3300$1.3333Within ±0.005
Same round with a 20% post-money pool in the pre-money: price source$1.0000$1.0000Exact
Pool increase (shares) source2,000,0002,000,000Exact
Same round with a 10% pool: price source$1.1700$1.1667Within ±0.005
Liquidation preferences
€2M for 10%, 1x participating, €10M exit: investor source$2,800,000$2,800,000Exact
Same, 1x non-participating: investor source$2,000,000$2,000,000Exact
$1M for 10%, 1x participating, $10M exit: investor source$1,900,000$1,900,000Exact
Same, $15M exit source$2,400,000$2,400,000Exact
$1M for 10%, non-participating, $15M exit: converts source$1,500,000$1,500,000Exact
Participation capped at 2x, $14M exit source$2,000,000$2,000,000Exact
Capped at 2x, $50M exit: converts to 10% source$5,000,000$5,000,000Exact
$10M for 50%, 1x participating, $60M exit source$35,000,000$35,000,000Exact
Participation capped at 3x, $60M exit source$30,000,000$30,000,000Exact
Capped at 3x, $65M exit: converts source$32,500,000$32,500,000Exact
Anti-dilution
Broad-based weighted average: new conversion price source$1.7059$1.7059Exact
Narrow-based (A = the series' 4M shares): new conversion price source$1.4444$1.4444Exact
Series A (4M shares at $2.00) converts into, broad-based sourcePublished as "roughly 4.69 million"4,690,0004,689,655Within ±5,000
Full ratchet: converts into source8,000,0008,000,000Exact
Quick start: ownership sold and pro rata dilution
$500k on a $5M post-money cap: ownership sold source10.00%10.00%Exact
Safe pro rata allocation (15% safes with side letters, 25% new investors) source4.41%4.41%Exact
Total dilution: safes + options + Series A source52.62%52.62%Exact

"Published" values are copied from the guide; where it rounds an intermediate figure (for example it multiplies by a price already rounded to $0.8901), we compute from unrounded inputs and show the tolerance and the reason. Where a source's arithmetic contains a slip (one example elsewhere prints 468,483 shares where its own inputs give 469,483), we leave that figure out rather than test against it.

Sources and licences

SourceUsed forLicence / terms
Y Combinator, Post-Money Safe User Guide and SAFE formsSAFE mechanics; validation figuresCited for facts and figures; not reproduced (forms are CC BY-ND 4.0)
Cooley GO; Davis Wright Tremaine; Bird & Bird; Springmeyer Law; Bottom Line Law Group (on the Gust blog); Venture Hacks; FundersClub; Lighter Capital; Fidelity Private SharesPublished worked examples used as validation casesCited for figures; not reproduced
U.S. Securities and Exchange Commission (sec.gov, investor.gov), eCFRRegulation D, accredited investors, Form D, Regulation CrowdfundingPublic domain (U.S. federal government work)
Internal Revenue Service (irs.gov)83(b) electionsPublic domain (U.S. federal government work)
U.S. Small Business Administration (sba.gov, sbir.gov)SBA programs; SBIR/STTR rules and award dataPublic domain (U.S. federal government work)
GOV.UK (HMRC guidance), UK Research and InnovationSEIS and EIS; Innovate UKOpen Government Licence v3.0 (GOV.UK); see each page's sources
European Commission and European Innovation Council sitesEIC AcceleratorReuse under the Commission's legal notice; see the page's sources

Every page lists the specific documents it relies on. Contains public sector information licensed under the Open Government Licence v3.0.

Known limits

  • Real documents vary. Side letters, negotiated definitions and state law can change any result here; your signed documents govern.
  • The calculators model one priced round at a time. Multiple closings at different prices, warrants, and options with exercise prices are simplified or left out, and the page says so where it matters.
  • Tax consequences (for founders, employees or investors) are outside the calculators.
  • U.S. focus: other countries use different instruments (for example ASA in the UK, BSA AIR in France) and different securities rules.