Safe Calculation Spreadsheet for Y Combinator Post-Money Valuation Cap Safe (with Optional Pro Rata Rights)




You are purchasing a license for use of the Excel format Simple Safe Spreadsheet for “Standard” P0st-Money Valuation Cap Safe (with Optional Pro Rata Rights), as shown here in Google Sheets.

This spreadsheet may be used only in connection with the Y Combinator post-money Safe (Valuation Cap, no Discount), including optional pro rata rights. It is not designed for use with any other Safe Types (e.g., discount, etc.).

Assuming the same inputs are used, this spreadsheet will match the results obtained in the Y Combinator Safe User Guide for post-money Safes (Appendix II).

This spreadsheet will allow you to determine the potential impact to a company’s capitalization in a wide range of Safe and Series A/Seed financing scenarios, as well as in a liquidity event before a a preferred stock financing.