Hoyos & Associates
®
SAFE & dilution modeler
New
Duplicate
Compare
Import
Export JSON
Export CSV
Export XLSX
Copy summary
Workbook
Inputs
Instruments
Cap table
Charts
Notes & sources
Add instrument
SAFE · Valuation cap only
SAFE · Discount only
SAFE · Cap + discount (legacy combo)
SAFE · Uncapped MFN
Pre-money SAFE
Convertible note (interest + maturity)
KISS (debt or equity)
Priced equity round (preferred)
Option pool target (post-round %)
Warrant coverage
Pro rata side letter
Add
Drag rows to reorder. Click a row to view its formula.
Pre-financing
Post-financing (after conversions and new round)
Ownership · pre vs post
Dilution by holder group
Compare with
