✓ founders keep control-weight equity
Founders post-A80%combined, fully diluted
Series A post-money$45Mpre + raise
Founder proceeds$0all three, at exit
Exit price / share$0fully diluted
Where the equity goes, round by round
founders
option pool
seed
series A
The exit waterfall
| Stakeholder | Shares | % of exit | Proceeds |
|---|
Know what you'll own before you sign.
The $59 Excel model adds the option-pool top-up math, liquidation-preference waterfall, and the companion-AI pack that converts your SAFEs into round inputs.