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.
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Found an error, an out-of-date rule or a figure that doesn't match its source?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.
| Case | Published | Seedspace | Result |
|---|---|---|---|
| Ex. 1 Q2: post-money SAFEs into a $5M Series A at $15M pre | |||
| Series A price per share source | $1.1144 | $1.1144 | Exact |
| Investor A conversion shares source | 588,235 | 588,235 | Exact |
| Investor B conversion shares source | 1,176,470 | 1,176,470 | Exact |
| Series A shares sold source | 4,486,719 | 4,486,719 | Exact |
| Investor B pro rata shares source | 448,671 | 448,671 | Exact |
| Post-closing fully diluted shares sourceYC's table splits the new shares as 3,589,375 for the lead and 448,673 for others | 17,946,424 | 17,946,424 | Exact |
| 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) | 1,695,000 | 1,694,571 | Within ±1,000 |
| Ex. 1 Q5: round price below Investor B's safe price | |||
| Series Seed price per share source | $0.6577 | $0.6577 | Exact |
| Investor B shares (converts at the round price) source | 1,216,360 | 1,216,360 | Exact |
| Investor A shares (stays on its cap) source | 590,334 | 590,334 | Exact |
| Series Seed shares sold source | 3,344,990 | 3,344,990 | Exact |
| Ex. 1 Q3–Q4: acquisition before a priced round | |||
| $10M sale: Investor A as-converted shares source | 561,764 | 561,764 | Exact |
| $10M sale: Investor B as-converted shares source | 1,123,529 | 1,123,529 | Exact |
| $10M sale: price per share source | $0.8901 | $0.8901 | Exact |
| $10M sale: Investor A proceeds sourceYC multiplies by the rounded $0.8901; we use the unrounded price | $500,026 | $499,999 | Within ±30 |
| $3M sale: Investor A takes its $200,000 back source | $200,000 | $200,000 | Exact |
| $3M sale: Investor B takes its $800,000 back source | $800,000 | $800,000 | Exact |
| $3M sale: left for everyone else source | $2,000,000 | $2,000,000 | Exact |
| Ex. 2 Q2: pre-money and post-money SAFEs together | |||
| Series A-1 price per share source | $1.1115 | $1.1115 | Exact |
| Investor A (pre-money safe) shares source | 615,763 | 615,763 | Exact |
| Investor B (post-money safe) shares source | 1,179,529 | 1,179,529 | Exact |
| 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 everywhere | 4,498,426 | 4,498,425 | Within ±1 |
| Ex. 2 Q5: pre-money and post-money SAFEs, lower round price | |||
| Series Seed price per share source | $0.6566 | $0.6566 | Exact |
| Investor A (pre-money safe) shares source | 609,198 | 609,198 | Exact |
| Investor B shares (converts at the round price) source | 1,218,397 | 1,218,397 | Exact |
| Series Seed shares sold sourceYC rounds this total to the nearest share (2,200,000 / 0.6566 = 3,350,593.97); we round down | 3,350,594 | 3,350,593 | Within ±1 |
| Ex. 2 Q3: acquisition with a pre-money safe | |||
| $10M sale: Investor A as-converted shares source | 502,631 | 502,631 | Exact |
| $10M sale: Investor B as-converted shares source | 1,116,959 | 1,116,959 | Exact |
| $10M sale: liquidity capitalization sourceYC prints the capitalization rounded down | 11,169,590 | 11,169,590 | Exact |
| Convertible notes: interest, discount and cap | |||
| $100k note, 8% for a year, 25% discount, $1.00 round: shares source | 144,000 | 144,000 | Exact |
| $100k note, 8% for six months, 20% discount, $1.60 round: shares source | 81,250 | 81,250 | Exact |
| $25k note, $5M cap, round at $10M pre and $5.00: shares (cap applies) source | 10,000 | 10,000 | Exact |
| Same note, round at $6M pre and $5.00: shares (discount applies) source | 6,250 | 6,250 | Exact |
| $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 | $6.5714 | Within ±0.005 |
| Same round: note conversion shares source | 217,391 | 217,391 | Exact |
| Same round: new investors' shares sourceCooley divides by the unrounded price; we use the price rounded to $0.0001 | 304,348 | 304,349 | Within ±1 |
| Option pool shuffle | |||
| $2M at $8M pre, 6M shares, no new pool: price source | $1.3300 | $1.3333 | Within ±0.005 |
| Same round with a 20% post-money pool in the pre-money: price source | $1.0000 | $1.0000 | Exact |
| Pool increase (shares) source | 2,000,000 | 2,000,000 | Exact |
| Same round with a 10% pool: price source | $1.1700 | $1.1667 | Within ±0.005 |
| Liquidation preferences | |||
| €2M for 10%, 1x participating, €10M exit: investor source | $2,800,000 | $2,800,000 | Exact |
| Same, 1x non-participating: investor source | $2,000,000 | $2,000,000 | Exact |
| $1M for 10%, 1x participating, $10M exit: investor source | $1,900,000 | $1,900,000 | Exact |
| Same, $15M exit source | $2,400,000 | $2,400,000 | Exact |
| $1M for 10%, non-participating, $15M exit: converts source | $1,500,000 | $1,500,000 | Exact |
| Participation capped at 2x, $14M exit source | $2,000,000 | $2,000,000 | Exact |
| Capped at 2x, $50M exit: converts to 10% source | $5,000,000 | $5,000,000 | Exact |
| $10M for 50%, 1x participating, $60M exit source | $35,000,000 | $35,000,000 | Exact |
| Participation capped at 3x, $60M exit source | $30,000,000 | $30,000,000 | Exact |
| Capped at 3x, $65M exit: converts source | $32,500,000 | $32,500,000 | Exact |
| Anti-dilution | |||
| Broad-based weighted average: new conversion price source | $1.7059 | $1.7059 | Exact |
| Narrow-based (A = the series' 4M shares): new conversion price source | $1.4444 | $1.4444 | Exact |
| Series A (4M shares at $2.00) converts into, broad-based sourcePublished as "roughly 4.69 million" | 4,690,000 | 4,689,655 | Within ±5,000 |
| Full ratchet: converts into source | 8,000,000 | 8,000,000 | Exact |
| Quick start: ownership sold and pro rata dilution | |||
| $500k on a $5M post-money cap: ownership sold source | 10.00% | 10.00% | Exact |
| Safe pro rata allocation (15% safes with side letters, 25% new investors) source | 4.41% | 4.41% | Exact |
| Total dilution: safes + options + Series A source | 52.62% | 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
| Source | Used for | Licence / terms |
|---|---|---|
| Y Combinator, Post-Money Safe User Guide and SAFE forms | SAFE mechanics; validation figures | Cited 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 Shares | Published worked examples used as validation cases | Cited for figures; not reproduced |
| U.S. Securities and Exchange Commission (sec.gov, investor.gov), eCFR | Regulation D, accredited investors, Form D, Regulation Crowdfunding | Public domain (U.S. federal government work) |
| Internal Revenue Service (irs.gov) | 83(b) elections | Public domain (U.S. federal government work) |
| U.S. Small Business Administration (sba.gov, sbir.gov) | SBA programs; SBIR/STTR rules and award data | Public domain (U.S. federal government work) |
| GOV.UK (HMRC guidance), UK Research and Innovation | SEIS and EIS; Innovate UK | Open Government Licence v3.0 (GOV.UK); see each page's sources |
| European Commission and European Innovation Council sites | EIC Accelerator | Reuse 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.