Starter
1300US$One-off
- Angel / Pre-seed, i.e. For company raised below US$1M
- Excel based cap table tool managing founder shares, angel / SAFE / convertible note tracking and option pool management
- An excel tool that you can use until successful IPO or exit
- No limit in number of transactions and stakeholders
- Full control and protect the workbook or hide certain privacy information for external sharing
- Waterfall/exit model
- 1 Custom Tab for AI Analysis
- Input of data is not included
Growth
2500US$One-off
- For companies raised US$1M or above
- Seed, Pre-A to Series A
- Everything in Starter
- Review the overall structure after your inputs of shareholders for one time
- Support in setting up Waterfall/exit model for one time
- Formula health check after your inputs for one time
- 3 Custom Tabs for Better AI Analytics
Extension
1200US$One-off
- Extension for ownership interest analysis and budgeting tool for ESOP with active SAFE and Convertible Notes
- Planning for SAFE conversion shares after Series A closing
- Planning for convertible notes’ conversion after Series A closing
- Planning for option pool adjustments / top up in view of multiple change of shares from issuing new shares and conversion
Advanced / Add-ons
QuoteUS$On Demand
- Custom structure, multiple rounds, preference shares, warrants, employee options, secondary transfers, exit waterfall, audit-ready schedules, migration from existing records
- Series B+ / complex structure
- Migration or Inputting Ledgers
- Transaction Update Before New Round: Formula health check, version update, review before fundraising, support for Copilot-ready data structure.

