A free cap table model for Australian startups. Pre-seed through Series A with dilution modelling, ESOP pool planning, and vesting schedules.
- Cap Table - Current ownership breakdown
- Round Modeller - Model a new round (pre/post money, dilution)
- ESOP Pool - Option pool sizing and allocation
- Vesting Schedule - 4-year vesting with 1-year cliff
- Scenario Comparison - Side-by-side round scenarios
- Waterfall - Liquidation preference waterfall analysis
- Make a copy of the Google Sheets template (coming soon)
- Enter your current shareholders on the Cap Table sheet
- Model your raise on the Round Modeller sheet
- Compare scenarios on the Comparison sheet
- SAFE note conversion (Australian adapted)
- Convertible note conversion
- ESS (Employee Share Scheme) Division 83A compliant ESOP
- AUD default currency
Equity Architect on batko.ai gives you:
- Visual cap table with drag-and-drop
- Real-time dilution scenarios
- ESOP planning with tax implications
- Shareable with co-founders and advisors
batko.ai is the platform where ANZ founders build, raise, and run their startups.
MIT