Circle Engage — Series B Pro Forma Cap Table
ReadyCareConnect Inc. · Carta data May 4 2026 · Adjust sliders to model Series B scenarios
Pre-money valuation
$60M
Raise (A-3)
M
View
Pre-money
Post-money
Basis
Fully diluted
Outstanding
Columns
All
Summary
⬇ Export (snapshot)
⬇ Export (with formulas)
Option pool refresh (post-closing)
New unallocated shares
or set as % of post-money FD
10.0%
Total post-closing pool
—
Reset
Current
A-1 CN
A-2 SAFE
Warrants
Options
A-3 new
Founder retention analysis
How many new option grants are needed to reach target ownership? Calculated on post-money, fully diluted basis.
Joseph Schneier
Current shares (FD)
—
Current % (post-money FD)
—
Target %
%
New grants needed
—
Ownership after grants
—
Gerard Carey Jr.
Current shares (FD)
—
Current % (post-money FD)
—
Target %
%
New grants needed
—
Ownership after grants
—
Pool summary
New pool (unallocated)
—
Total grants needed
—
Remaining after grants
—
Pool shortfall
—
SAFE Round Editor
Capacity used:
Reset all to original
Investor
Original $
Current $
Change
Multiplier
SAFE shares
Warrant shares
Total (SAFE+warrants)