MCPサーバー

Hemrock MCP

io.github.tdavidson/mcp-hemrock
金融・投資 ナレッジ・ドキュメント 公開・接続可能 MCP 2025-11-25

このMCPでできること

Provides financial modeling calculations for cap tables, exit waterfalls, and venture fund economics, along with modeling concepts, prompts, and validation guidance.

cap_table_compute
Compute a cap table
Use whenever the user asks who owns what after a financing: founder splits, option pools, priced rounds, SAFEs and convertible notes converting, warrants, pro-rata, or dilution across several rounds. Takes the financing events in order and returns fully diluted ownership after each event plus the final cap table. Prefer this over doing the arithmetic yourself: SAFE and note conversion (pre- vs post-money caps, discounts, pool shuffles) is where model-written math most often goes wrong, and this runs the same tested engine as Hemrock's cap table models. Paid: the Cap Table & Exit Waterfall product, $20/year for 6,000 calculations shared with exit_waterfall_compute. If the result contains action_required (not signed in, no purchase, allowance used), relay it to the user with its links and offer to retry. Never skip the calculation silently.
読み取り専用 外部アクセスあり
入力スキーマ
{'type': 'object', 'required': ['events'], 'properties': {'events': {'type': 'array', 'items': {'oneOf': [{'$ref': '#/definitions/CommonIssuanceEvent'}, {'$ref': '#/definitions/OptionPoolEvent'}, {'$ref': '#/definitions/SecondarySaleEvent'}, {'$ref': '#/definitions/OptionGrantEvent'}, {'$ref': '#/definitions/ManualIssuanceEvent'}, {'$ref': '#/definitions/ConvertibleRoundEvent'}, {'$ref': '#/definitions/WarrantRoundEvent'}, {'$ref': '#/definitions/PricedRoundEvent'}], 'description': 'One cap-table event, discriminated by `type`. Pass events in chronological order.', 'discriminator': {'mapping': {'option_pool': '#/components/schemas/OptionPoolEvent', 'option_grant': '#/components/schemas/OptionGrantEvent', 'priced_round': '#/components/schemas/PricedRoundEvent', 'warrant_round': '#/components/schemas/WarrantRoundEvent', 'secondary_sale': '#/components/schemas/SecondarySaleEvent', 'common_issuance': '#/components/schemas/CommonIssuanceEvent', 'manual_issuance': '#/components/schemas/ManualIssuanceEvent', 'convertible_round': '#/components/schemas/ConvertibleRoundEvent'}, 'propertyName': 'type'}}, 'maxItems': 200}, 'idempotency_key': {'type': 'string', 'description': 'Optional retry key; reuse only with identical input.'}}, 'definitions': {'Error': {'type': 'object', 'properties': {'error': {'type': 'object', 'required': ['code', 'message', 'retryable'], 'properties': {'code': {'enum': ['unauthorized', 'payment_required', 'validation_failed', 'engine_error', 'quota_exhausted', 'rate_limited', 'idempotency_conflict', 'service_unavailable', 'method_not_allowed', 'internal_error'], 'type': 'string'}, 'details': {}, 'message': {'type': 'string'}, 'retryable': {'type': 'boolean'}}}}}, 'DailyUsage': {'type': 'object', 'required': ['day', 'product', 'endpoint', 'source', 'succeeded', 'failed'], 'properties': {'day': {'type': 'string', 'format': 'date'}, 'failed': {'type': 'integer'}, 'source': {'type': 'string'}, 'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}, 'endpoint': {'type': 'string'}, 'succeeded': {'type': 'integer'}}}, 'FundResult': {'type': 'object', 'required': ['committedCapital', 'calledCapital', 'managementFees', 'partnershipExpenses', 'investedCapital', 'proceeds', 'distributions', 'grossMultiple', 'netMultiple', 'grossIRR', 'netIRR', 'pic', 'dpi', 'rvpi', 'tvpi', 'weightedHoldPeriodYears'], 'properties': {'dpi': {'type': 'number'}, 'pic': {'type': 'number'}, 'rvpi': {'type': 'number'}, 'tvpi': {'type': 'number'}, 'tiers': {'type': 'array', 'items': {'type': 'object'}}, 'netIRR': {'$ref': '#/definitions/LineTotals'}, 'grossIRR': {'$ref': '#/definitions/LineTotals'}, 'proceeds': {'$ref': '#/definitions/LineTotals'}, 'netMultiple': {'$ref': '#/definitions/LineTotals'}, 'calledCapital': {'$ref': '#/definitions/LineTotals'}, 'distributions': {'$ref': '#/definitions/LineTotals'}, 'grossMultiple': {'$ref': '#/definitions/LineTotals'}, 'managementFees': {'$ref': '#/definitions/LineTotals'}, 'investedCapital': {'$ref': '#/definitions/LineTotals'}, 'committedCapital': {'$ref': '#/definitions/LineTotals'}, 'partnershipExpenses': {'$ref': '#/definitions/LineTotals'}, 'weightedHoldPeriodYears': {'type': 'number'}}}, 'LineTotals': {'type': 'object', 'required': ['total', 'lp', 'gp'], 'properties': {'gp': {'type': 'number'}, 'lp': {'type': 'number'}, 'total': {'type': 'number'}}}, 'UsagePeriod': {'type': 'object', 'required': ['id', 'period_start', 'period_end', 'allowance', 'consumed', 'reserved', 'enabled'], 'properties': {'id': {'type': 'string'}, 'enabled': {'type': 'boolean'}, 'consumed': {'type': 'integer'}, 'reserved': {'type': 'integer'}, 'allowance': {'type': 'integer'}, 'period_end': {'type': 'string', 'format': 'date-time'}, 'period_start': {'type': 'string', 'format': 'date-time'}}}, 'MonthlyUsage': {'type': 'object', 'required': ['month', 'product', 'succeeded', 'failed'], 'properties': {'month': {'type': 'string', 'pattern': '^[0-9]{4}-[0-9]{2}$'}, 'failed': {'type': 'integer'}, 'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}, 'succeeded': {'type': 'integer'}}}, 'ProductAccess': {'type': 'object', 'required': ['product', 'name', 'priceUsd', 'allowance', 'period', 'remaining', 'active'], 'properties': {'name': {'type': 'string'}, 'active': {'type': 'boolean'}, 'period': {'anyOf': [{'type': 'null'}, {'$ref': '#/definitions/UsagePeriod'}]}, 'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}, 'priceUsd': {'type': 'number', 'const': 20}, 'allowance': {'type': 'integer', 'const': 6000}, 'remaining': {'type': 'integer', 'minimum': 0}}}, 'AccessResponse': {'type': 'object', 'properties': {'data': {'type': 'object', 'required': ['products', 'daily'], 'properties': {'daily': {'type': 'array', 'items': {'$ref': '#/definitions/DailyUsage'}}, 'monthly': {'type': 'array', 'items': {'$ref': '#/definitions/MonthlyUsage'}}, 'periods': {'type': 'array', 'items': {'allOf': [{'$ref': '#/definitions/UsagePeriod'}, {'type': 'object', 'required': ['product'], 'properties': {'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}}}]}}, 'products': {'type': 'array', 'items': {'$ref': '#/definitions/ProductAccess'}}}}}}, 'ComputeRequest': {'type': 'object', 'required': ['events'], 'properties': {'events': {'type': 'array', 'items': {'oneOf': [{'$ref': '#/definitions/CommonIssuanceEvent'}, {'$ref': '#/definitions/OptionPoolEvent'}, {'$ref': '#/definitions/SecondarySaleEvent'}, {'$ref': '#/definitions/OptionGrantEvent'}, {'$ref': '#/definitions/ManualIssuanceEvent'}, {'$ref': '#/definitions/ConvertibleRoundEvent'}, {'$ref': '#/definitions/WarrantRoundEvent'}, {'$ref': '#/definitions/PricedRoundEvent'}], 'description': 'One cap-table event, discriminated by `type`. Pass events in chronological order.', 'discriminator': {'mapping': {'option_pool': '#/components/schemas/OptionPoolEvent', 'option_grant': '#/components/schemas/OptionGrantEvent', 'priced_round': '#/components/schemas/PricedRoundEvent', 'warrant_round': '#/components/schemas/WarrantRoundEvent', 'secondary_sale': '#/components/schemas/SecondarySaleEvent', 'common_issuance': '#/components/schemas/CommonIssuanceEvent', 'manual_issuance': '#/components/schemas/ManualIssuanceEvent', 'convertible_round': '#/components/schemas/ConvertibleRoundEvent'}, 'propertyName': 'type'}}, 'maxItems': 200}}, 'additionalProperties': False}, 'ResultResponse': {'type': 'object', 'properties': {'data': {'type': 'object', 'properties': {'result': {'oneOf': [{'$ref': '#/definitions/WaterfallResult'}, {'$ref': '#/definitions/FundResult'}]}}}, 'meta': {'type': 'object', 'properties': {'keyName': {'type': 'string'}}}}}, 'ComputeResponse': {'type': 'object', 'properties': {'data': {'type': 'object', 'properties': {'final': {'$ref': '#/definitions/CapTableSnapshot'}, 'snapshots': {'type': 'array', 'items': {'$ref': '#/definitions/CapTableSnapshot'}, 'description': 'One snapshot per event, in order.'}}}, 'meta': {'type': 'object', 'properties': {'keyName': {'type': 'string'}}}}}, 'OptionPoolEvent': {'type': 'object', 'required': ['type', 'label', 'shares'], 'properties': {'id': {'type': 'string', 'description': 'Pool id, so an option_grant can name which pool it draws from.'}, 'type': {'const': 'option_pool'}, 'label': {'type': 'string'}, 'shares': {'type': 'number'}, 'countMode': {'enum': ['shares', 'percent'], 'description': 'Defaults to "shares".'}, 'targetPct': {'type': 'number', 'description': '0..1 of post-event fully diluted, used when countMode="percent".'}, 'strikePrice': {'type': 'number'}}, 'description': 'Create or expand an option pool (shares authorized, not granted).'}, 'WaterfallResult': {'type': 'object', 'required': ['exitValuation', 'distributable', 'classes', 'series', 'convertibles', 'holders', 'perShare', 'iterations', 'converged'], 'properties': {'series': {'type': 'array', 'items': {'type': 'object'}}, 'classes': {'type': 'array', 'items': {'type': 'object'}}, 'holders': {'type': 'array', 'items': {'type': 'object'}}, 'perShare': {'type': 'array', 'items': {'type': 'object'}}, 'converged': {'type': 'boolean'}, 'iterations': {'type': 'integer'}, 'convertibles': {'type': 'array', 'items': {'type': 'object'}}, 'distributable': {'type': 'number'}, 'exitValuation': {'type': 'number'}}}, 'CapTableSnapshot': {'type': 'object', 'required': ['label', 'holdings', 'totalShares', 'ownership', 'outstandingConvertibles'], 'properties': {'label': {'type': 'string'}, 'holdings': {'type': 'array', 'items': {'type': 'object'}}, 'ownership': {'type': 'array', 'items': {'type': 'object'}}, 'roundDetail': {'type': 'object'}, 'totalShares': {'type': 'number'}, 'pricePerShare': {'type': 'number'}, 'outstandingConvertibles': {'type': 'array', 'items': {'type': 'object'}}}}, 'OptionGrantEvent': {'type': 'object', 'required': ['type', 'label', 'grants'], 'properties': {'type': {'const': 'option_grant'}, 'label': {'type': 'string'}, 'grants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares'], 'properties': {'id': {'type': 'string'}, 'name': {'type': 'string'}, 'shares': {'type': 'number'}}}}, 'poolId': {'type': 'string', 'description': 'Pool id to grant from; omit to draw the common pool.'}}, 'description': 'Grant options to people from one pool (fully-diluted-neutral).'}, 'PricedRoundEvent': {'type': 'object', 'required': ['type', 'label', 'preMoneyValuation', 'investments'], 'properties': {'type': {'const': 'priced_round'}, 'label': {'type': 'string'}, 'pools': {'type': 'array', 'items': {'type': 'object', 'required': ['mode'], 'properties': {'pct': {'type': 'number', 'description': '0..1 of post-money fully diluted, when countMode="percent".'}, 'mode': {'enum': ['pre', 'post'], 'description': '"pre" dilutes existing only; "post" dilutes new money too.'}, 'label': {'type': 'string'}, 'poolId': {'type': 'string', 'description': 'Set to track this pool separately (its own cap-table row).'}, 'shares': {'type': 'number'}, 'countMode': {'enum': ['shares', 'percent'], 'description': 'Defaults to "percent".'}}}, 'description': 'Option pool top-ups for the round (preferred over the legacy targetPoolPct trio).'}, 'poolMode': {'enum': ['pre', 'post', 'custom'], 'description': 'Legacy. Prefer pools[].'}, 'investments': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'amount'], 'properties': {'id': {'type': 'string'}, 'name': {'type': 'string'}, 'amount': {'type': 'number'}, 'proRata': {'type': 'boolean', 'description': 'If true, amount is back-solved to hold pre-round ownership; match by id.'}, 'antiDilution': {'enum': ['weighted-average', 'full-ratchet']}, 'antiDilutionMethod': {'enum': ['conversion-ratio', 'new-shares'], 'description': 'Defaults to "conversion-ratio".'}}}}, 'poolPostPct': {'type': 'number', 'description': 'Legacy. Prefer pools[].'}, 'targetPoolPct': {'type': 'number', 'description': 'Legacy. Prefer pools[].'}, 'preMoneyValuation': {'type': 'number'}}, 'description': 'A priced equity round: new money buys newly issued preferred.'}, 'WarrantRoundEvent': {'type': 'object', 'required': ['type', 'label', 'warrants'], 'properties': {'type': {'const': 'warrant_round'}, 'label': {'type': 'string'}, 'warrants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'purchaseClass', 'countMode'], 'properties': {'id': {'type': 'string'}, 'name': {'type': 'string'}, 'shares': {'type': 'number', 'description': 'When countMode="shares".'}, 'parValue': {'type': 'number'}, 'countMode': {'enum': ['shares', 'value']}, 'totalValue': {'type': 'number', 'description': 'When countMode="value": shares = totalValue / purchasePrice.'}, 'priceDiscount': {'type': 'number', 'description': '0..1 discount on the source round price.'}, 'purchaseClass': {'enum': ['common', 'preferred']}, 'purchasePrice': {'type': 'number'}, 'purchaseRound': {'type': 'string', 'description': 'For a preferred warrant, the series it targets.'}, 'priceFromRound': {'type': 'string', 'description': 'Source round label to price off, when variable.'}}}}}, 'description': 'Issue warrants (right to buy shares at a set price); counts toward fully diluted now.'}, 'FundComputeRequest': {'type': 'object', '$schema': 'http://json-schema.org/draft-07/schema#', 'required': ['inputs'], 'properties': {'inputs': {'type': 'object', 'required': ['committedCapital', 'gpCommitPct', 'gpCommitCountedTowardInvested', 'organizationalExpenses', 'operationalExpensesAnnual', 'mgmtFeePct', 'recycledCapitalPct', 'carryPct', 'newInvestmentPeriodYears', 'mgmtFeesPeriodYears', 'portfolio', 'returnTiers'], 'properties': {'carryPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'portfolio': {'type': 'object', 'required': ['newPct', 'followPct', 'avgCheckSizeNew', 'avgCheckSizeFollow'], 'properties': {'newPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'followPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'entryStages': {'type': 'array', 'items': {'type': 'object', 'required': ['name', 'numInvestments', 'avgCheckSize'], 'properties': {'name': {'type': 'string'}, 'avgCheckSize': {'type': 'number', 'minimum': 0}, 'reserveRatio': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'pctAllocation': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'followOnChecks': {'type': 'array', 'items': {'type': 'object', 'required': ['avgCheckSize'], 'properties': {'label': {'type': 'string'}, 'avgCheckSize': {'type': 'number', 'minimum': 0}, 'pctOfReserve': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'additionalProperties': False}}, 'numInvestments': {'type': 'number', 'minimum': 0}, 'initialCheckLabel': {'type': 'string'}}, 'additionalProperties': False}}, 'avgCheckSizeNew': {'type': 'number', 'minimum': 0}, 'avgCheckSizeFollow': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'mgmtFeePct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'gpCommitPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'returnTiers': {'type': 'array', 'items': {'type': 'object', 'required': ['name', 'pctOfCapital', 'multiple', 'holdingPeriodYears'], 'properties': {'name': {'type': 'string', 'minLength': 1}, 'multiple': {'type': 'number', 'minimum': 0}, 'numCompanies': {'type': 'number', 'minimum': 0}, 'pctOfCapital': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'holdingPeriodYears': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'minItems': 1}, 'tierInputMode': {'enum': ['pct-capital', 'num-companies'], 'type': 'string'}, 'stageInputMode': {'enum': ['pct-capital', 'num-companies'], 'type': 'string'}, 'tierFractional': {'type': 'boolean'}, 'mgmtFeeSchedule': {'type': 'array', 'items': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'committedCapital': {'type': 'number', 'exclusiveMinimum': 0}, 'recycledCapitalPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'fundOperationsYears': {'type': 'number', 'exclusiveMinimum': 0}, 'mgmtFeesPeriodYears': {'type': 'number', 'exclusiveMinimum': 0}, 'organizationalExpenses': {'type': 'number', 'minimum': 0}, 'targetTotalInvestments': {'type': 'number', 'minimum': 0}, 'operationalExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'partnershipExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'newInvestmentPeriodYears': {'type': 'number', 'exclusiveMinimum': 0}, 'operationalExpensesAnnual': {'type': 'number', 'minimum': 0}, 'partnershipExpensesAnnual': {'type': 'number', 'minimum': 0}, 'solveCalledFromDeployment': {'type': 'boolean'}, 'organizationalExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'operationalExpensesBreakout': {'type': 'object', 'required': ['fundAdmin', 'tax', 'audit', 'other'], 'properties': {'tax': {'type': 'number', 'minimum': 0}, 'audit': {'type': 'number', 'minimum': 0}, 'other': {'type': 'number', 'minimum': 0}, 'fundAdmin': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'gpCommitCountedTowardInvested': {'type': 'boolean'}}, 'additionalProperties': False}}, 'additionalProperties': False}, 'SecondarySaleEvent': {'type': 'object', 'required': ['type', 'label', 'fromId', 'toId', 'toName', 'shares'], 'properties': {'toId': {'type': 'string'}, 'type': {'const': 'secondary_sale'}, 'class': {'enum': ['common', 'preferred', 'option-pool', 'warrant'], 'description': 'Defaults to "common".'}, 'label': {'type': 'string'}, 'round': {'type': 'string', 'description': 'Which series the shares come from (e.g. "Series A").'}, 'fromId': {'type': 'string'}, 'shares': {'type': 'number'}, 'toName': {'type': 'string'}}, 'description': 'Transfer existing shares from one holder to another.'}, 'CommonIssuanceEvent': {'type': 'object', 'required': ['type', 'label', 'grants'], 'properties': {'type': {'const': 'common_issuance'}, 'label': {'type': 'string'}, 'grants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'shares'], 'properties': {'id': {'type': 'string'}, 'kind': {'enum': ['founder', 'employee']}, 'name': {'type': 'string'}, 'shares': {'type': 'number'}}}}}, 'description': 'Issue common stock (founders, employees).'}, 'ManualIssuanceEvent': {'type': 'object', 'required': ['type', 'label', 'issuances'], 'properties': {'type': {'const': 'manual_issuance'}, 'label': {'type': 'string'}, 'issuances': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'class', 'shares'], 'properties': {'id': {'type': 'string'}, 'kind': {'enum': ['founder', 'employee', 'investor', 'pool']}, 'name': {'type': 'string'}, 'class': {'enum': ['common', 'preferred', 'option-pool', 'warrant']}, 'shares': {'type': 'number'}, 'pctBasis': {'enum': ['fully-diluted', 'issued'], 'description': 'Defaults to "fully-diluted".'}, 'countMode': {'enum': ['shares', 'percent'], 'description': 'Defaults to "shares".'}, 'targetPct': {'type': 'number', 'description': '0..1, used when countMode="percent".'}, 'issuePrice': {'type': 'number'}}}}}, 'description': 'Escape hatch: issue exact shares for custom arrangements.'}, 'ConvertibleRoundEvent': {'type': 'object', 'required': ['type', 'label', 'convertibles'], 'properties': {'type': {'const': 'convertible_round'}, 'label': {'type': 'string'}, 'convertibles': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'principal'], 'properties': {'id': {'type': 'string'}, 'mfn': {'type': 'boolean'}, 'kind': {'enum': ['safe', 'note']}, 'name': {'type': 'string'}, 'capType': {'enum': ['pre-money', 'post-money', 'post-money-fixed', 'post-money-fixed-after']}, 'discount': {'type': 'number', 'description': '0..1.'}, 'principal': {'type': 'number'}, 'dilutionMode': {'enum': ['existing-only', 'all'], 'description': 'Defaults to "existing-only".'}, 'interestRate': {'type': 'number', 'description': 'Annual fraction (0.05 = 5%). Notes only.'}, 'valuationCap': {'type': 'number'}, 'conversionDate': {'type': 'string', 'description': 'ISO date. Notes only.'}, 'investmentDate': {'type': 'string', 'description': 'ISO date. Notes only.'}, 'accruedInterest': {'type': 'number'}}}}}, 'description': 'Issue SAFEs or notes; they convert to preferred at the next priced round.'}, 'WaterfallComputeRequest': {'type': 'object', '$schema': 'http://json-schema.org/draft-07/schema#', 'required': ['exitValuation', 'model'], 'properties': {'model': {'type': 'object', 'required': ['common', 'preferred'], 'properties': {'debt': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'common': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'invested': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'options': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'strike'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'strike': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'vestedFraction': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'warrants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'strike'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'strike': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'preferred': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'holders', 'seniority'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'holders': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'invested'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'invested': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'multiple': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'seniority': {'type': 'number'}, 'dividendRate': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'dividendStart': {'type': 'string', 'pattern': '^\\d{4}-\\d{2}-\\d{2}$'}, 'participation': {'enum': ['none', 'full', 'capped'], 'type': 'string'}, 'investmentDate': {'type': 'string', 'pattern': '^\\d{4}-\\d{2}-\\d{2}$'}, 'conversionRatio': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0, 'exclusiveMinimum': 0}, 'participationCap': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'dividendCumulative': {'type': 'boolean'}}, 'additionalProperties': False}, 'maxItems': 20}, 'convertibles': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'principal'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'cap': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0, 'exclusiveMinimum': 0}, 'kind': {'enum': ['pre-safe', 'post-safe', 'note'], 'type': 'string'}, 'name': {'type': 'string', 'maxLength': 200}, 'discount': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'cashOutAs': {'enum': ['debt', 'equity'], 'type': 'string'}, 'principal': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'seniority': {'type': 'number'}, 'accruedInterest': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'premiumMultiple': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'cashOutSeniority': {'enum': ['senior', 'pari-passu'], 'type': 'string'}}, 'additionalProperties': False}, 'maxItems': 100}, 'unissuedPool': {'type': 'object', 'required': ['shares'], 'properties': {'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'treatment': {'type': 'string', 'const': 'cancel'}}, 'additionalProperties': False}, 'transactionExpenses': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'exitValuation': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}}, 'additionalProperties': False}
exit_waterfall_compute
Compute an exit waterfall
Use whenever the user asks what each holder gets at an exit, acquisition or liquidation: liquidation preferences, participating vs non-participating preferred, participation caps, seniority, whether a series converts, options and warrants in or out of the money. Takes the cap stack and an exit value and returns proceeds by holder and class, with each series' convert-or-take-preference decision. Prefer this over doing it yourself: the convert decision is circular and easy to get wrong by hand. Paid: shares the Cap Table & Exit Waterfall allowance ($20/year, 6,000 calculations). If the result contains action_required (not signed in, no purchase, allowance used), relay it to the user with its links and offer to retry. Never skip the calculation silently.
読み取り専用 外部アクセスあり
入力スキーマ
{'type': 'object', '$schema': 'http://json-schema.org/draft-07/schema#', 'required': ['exitValuation', 'model'], 'properties': {'model': {'type': 'object', 'required': ['common', 'preferred'], 'properties': {'debt': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'common': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'invested': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'options': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'strike'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'strike': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'vestedFraction': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'warrants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'strike'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'strike': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'preferred': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'holders', 'seniority'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'holders': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'invested'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'invested': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'multiple': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'seniority': {'type': 'number'}, 'dividendRate': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'dividendStart': {'type': 'string', 'pattern': '^\\d{4}-\\d{2}-\\d{2}$'}, 'participation': {'enum': ['none', 'full', 'capped'], 'type': 'string'}, 'investmentDate': {'type': 'string', 'pattern': '^\\d{4}-\\d{2}-\\d{2}$'}, 'conversionRatio': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0, 'exclusiveMinimum': 0}, 'participationCap': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'dividendCumulative': {'type': 'boolean'}}, 'additionalProperties': False}, 'maxItems': 20}, 'convertibles': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'principal'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'cap': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0, 'exclusiveMinimum': 0}, 'kind': {'enum': ['pre-safe', 'post-safe', 'note'], 'type': 'string'}, 'name': {'type': 'string', 'maxLength': 200}, 'discount': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'cashOutAs': {'enum': ['debt', 'equity'], 'type': 'string'}, 'principal': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'seniority': {'type': 'number'}, 'accruedInterest': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'premiumMultiple': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'cashOutSeniority': {'enum': ['senior', 'pari-passu'], 'type': 'string'}}, 'additionalProperties': False}, 'maxItems': 100}, 'unissuedPool': {'type': 'object', 'required': ['shares'], 'properties': {'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'treatment': {'type': 'string', 'const': 'cancel'}}, 'additionalProperties': False}, 'transactionExpenses': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'exitValuation': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'idempotency_key': {'type': 'string', 'description': 'Optional retry key; reuse only with identical input.'}}, 'definitions': {'Error': {'type': 'object', 'properties': {'error': {'type': 'object', 'required': ['code', 'message', 'retryable'], 'properties': {'code': {'enum': ['unauthorized', 'payment_required', 'validation_failed', 'engine_error', 'quota_exhausted', 'rate_limited', 'idempotency_conflict', 'service_unavailable', 'method_not_allowed', 'internal_error'], 'type': 'string'}, 'details': {}, 'message': {'type': 'string'}, 'retryable': {'type': 'boolean'}}}}}, 'DailyUsage': {'type': 'object', 'required': ['day', 'product', 'endpoint', 'source', 'succeeded', 'failed'], 'properties': {'day': {'type': 'string', 'format': 'date'}, 'failed': {'type': 'integer'}, 'source': {'type': 'string'}, 'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}, 'endpoint': {'type': 'string'}, 'succeeded': {'type': 'integer'}}}, 'FundResult': {'type': 'object', 'required': ['committedCapital', 'calledCapital', 'managementFees', 'partnershipExpenses', 'investedCapital', 'proceeds', 'distributions', 'grossMultiple', 'netMultiple', 'grossIRR', 'netIRR', 'pic', 'dpi', 'rvpi', 'tvpi', 'weightedHoldPeriodYears'], 'properties': {'dpi': {'type': 'number'}, 'pic': {'type': 'number'}, 'rvpi': {'type': 'number'}, 'tvpi': {'type': 'number'}, 'tiers': {'type': 'array', 'items': {'type': 'object'}}, 'netIRR': {'$ref': '#/definitions/LineTotals'}, 'grossIRR': {'$ref': '#/definitions/LineTotals'}, 'proceeds': {'$ref': '#/definitions/LineTotals'}, 'netMultiple': {'$ref': '#/definitions/LineTotals'}, 'calledCapital': {'$ref': '#/definitions/LineTotals'}, 'distributions': {'$ref': '#/definitions/LineTotals'}, 'grossMultiple': {'$ref': '#/definitions/LineTotals'}, 'managementFees': {'$ref': '#/definitions/LineTotals'}, 'investedCapital': {'$ref': '#/definitions/LineTotals'}, 'committedCapital': {'$ref': '#/definitions/LineTotals'}, 'partnershipExpenses': {'$ref': '#/definitions/LineTotals'}, 'weightedHoldPeriodYears': {'type': 'number'}}}, 'LineTotals': {'type': 'object', 'required': ['total', 'lp', 'gp'], 'properties': {'gp': {'type': 'number'}, 'lp': {'type': 'number'}, 'total': {'type': 'number'}}}, 'UsagePeriod': {'type': 'object', 'required': ['id', 'period_start', 'period_end', 'allowance', 'consumed', 'reserved', 'enabled'], 'properties': {'id': {'type': 'string'}, 'enabled': {'type': 'boolean'}, 'consumed': {'type': 'integer'}, 'reserved': {'type': 'integer'}, 'allowance': {'type': 'integer'}, 'period_end': {'type': 'string', 'format': 'date-time'}, 'period_start': {'type': 'string', 'format': 'date-time'}}}, 'MonthlyUsage': {'type': 'object', 'required': ['month', 'product', 'succeeded', 'failed'], 'properties': {'month': {'type': 'string', 'pattern': '^[0-9]{4}-[0-9]{2}$'}, 'failed': {'type': 'integer'}, 'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}, 'succeeded': {'type': 'integer'}}}, 'ProductAccess': {'type': 'object', 'required': ['product', 'name', 'priceUsd', 'allowance', 'period', 'remaining', 'active'], 'properties': {'name': {'type': 'string'}, 'active': {'type': 'boolean'}, 'period': {'anyOf': [{'type': 'null'}, {'$ref': '#/definitions/UsagePeriod'}]}, 'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}, 'priceUsd': {'type': 'number', 'const': 20}, 'allowance': {'type': 'integer', 'const': 6000}, 'remaining': {'type': 'integer', 'minimum': 0}}}, 'AccessResponse': {'type': 'object', 'properties': {'data': {'type': 'object', 'required': ['products', 'daily'], 'properties': {'daily': {'type': 'array', 'items': {'$ref': '#/definitions/DailyUsage'}}, 'monthly': {'type': 'array', 'items': {'$ref': '#/definitions/MonthlyUsage'}}, 'periods': {'type': 'array', 'items': {'allOf': [{'$ref': '#/definitions/UsagePeriod'}, {'type': 'object', 'required': ['product'], 'properties': {'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}}}]}}, 'products': {'type': 'array', 'items': {'$ref': '#/definitions/ProductAccess'}}}}}}, 'ComputeRequest': {'type': 'object', 'required': ['events'], 'properties': {'events': {'type': 'array', 'items': {'oneOf': [{'$ref': '#/definitions/CommonIssuanceEvent'}, {'$ref': '#/definitions/OptionPoolEvent'}, {'$ref': '#/definitions/SecondarySaleEvent'}, {'$ref': '#/definitions/OptionGrantEvent'}, {'$ref': '#/definitions/ManualIssuanceEvent'}, {'$ref': '#/definitions/ConvertibleRoundEvent'}, {'$ref': '#/definitions/WarrantRoundEvent'}, {'$ref': '#/definitions/PricedRoundEvent'}], 'description': 'One cap-table event, discriminated by `type`. Pass events in chronological order.', 'discriminator': {'mapping': {'option_pool': '#/components/schemas/OptionPoolEvent', 'option_grant': '#/components/schemas/OptionGrantEvent', 'priced_round': '#/components/schemas/PricedRoundEvent', 'warrant_round': '#/components/schemas/WarrantRoundEvent', 'secondary_sale': '#/components/schemas/SecondarySaleEvent', 'common_issuance': '#/components/schemas/CommonIssuanceEvent', 'manual_issuance': '#/components/schemas/ManualIssuanceEvent', 'convertible_round': '#/components/schemas/ConvertibleRoundEvent'}, 'propertyName': 'type'}}, 'maxItems': 200}}, 'additionalProperties': False}, 'ResultResponse': {'type': 'object', 'properties': {'data': {'type': 'object', 'properties': {'result': {'oneOf': [{'$ref': '#/definitions/WaterfallResult'}, {'$ref': '#/definitions/FundResult'}]}}}, 'meta': {'type': 'object', 'properties': {'keyName': {'type': 'string'}}}}}, 'ComputeResponse': {'type': 'object', 'properties': {'data': {'type': 'object', 'properties': {'final': {'$ref': '#/definitions/CapTableSnapshot'}, 'snapshots': {'type': 'array', 'items': {'$ref': '#/definitions/CapTableSnapshot'}, 'description': 'One snapshot per event, in order.'}}}, 'meta': {'type': 'object', 'properties': {'keyName': {'type': 'string'}}}}}, 'OptionPoolEvent': {'type': 'object', 'required': ['type', 'label', 'shares'], 'properties': {'id': {'type': 'string', 'description': 'Pool id, so an option_grant can name which pool it draws from.'}, 'type': {'const': 'option_pool'}, 'label': {'type': 'string'}, 'shares': {'type': 'number'}, 'countMode': {'enum': ['shares', 'percent'], 'description': 'Defaults to "shares".'}, 'targetPct': {'type': 'number', 'description': '0..1 of post-event fully diluted, used when countMode="percent".'}, 'strikePrice': {'type': 'number'}}, 'description': 'Create or expand an option pool (shares authorized, not granted).'}, 'WaterfallResult': {'type': 'object', 'required': ['exitValuation', 'distributable', 'classes', 'series', 'convertibles', 'holders', 'perShare', 'iterations', 'converged'], 'properties': {'series': {'type': 'array', 'items': {'type': 'object'}}, 'classes': {'type': 'array', 'items': {'type': 'object'}}, 'holders': {'type': 'array', 'items': {'type': 'object'}}, 'perShare': {'type': 'array', 'items': {'type': 'object'}}, 'converged': {'type': 'boolean'}, 'iterations': {'type': 'integer'}, 'convertibles': {'type': 'array', 'items': {'type': 'object'}}, 'distributable': {'type': 'number'}, 'exitValuation': {'type': 'number'}}}, 'CapTableSnapshot': {'type': 'object', 'required': ['label', 'holdings', 'totalShares', 'ownership', 'outstandingConvertibles'], 'properties': {'label': {'type': 'string'}, 'holdings': {'type': 'array', 'items': {'type': 'object'}}, 'ownership': {'type': 'array', 'items': {'type': 'object'}}, 'roundDetail': {'type': 'object'}, 'totalShares': {'type': 'number'}, 'pricePerShare': {'type': 'number'}, 'outstandingConvertibles': {'type': 'array', 'items': {'type': 'object'}}}}, 'OptionGrantEvent': {'type': 'object', 'required': ['type', 'label', 'grants'], 'properties': {'type': {'const': 'option_grant'}, 'label': {'type': 'string'}, 'grants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares'], 'properties': {'id': {'type': 'string'}, 'name': {'type': 'string'}, 'shares': {'type': 'number'}}}}, 'poolId': {'type': 'string', 'description': 'Pool id to grant from; omit to draw the common pool.'}}, 'description': 'Grant options to people from one pool (fully-diluted-neutral).'}, 'PricedRoundEvent': {'type': 'object', 'required': ['type', 'label', 'preMoneyValuation', 'investments'], 'properties': {'type': {'const': 'priced_round'}, 'label': {'type': 'string'}, 'pools': {'type': 'array', 'items': {'type': 'object', 'required': ['mode'], 'properties': {'pct': {'type': 'number', 'description': '0..1 of post-money fully diluted, when countMode="percent".'}, 'mode': {'enum': ['pre', 'post'], 'description': '"pre" dilutes existing only; "post" dilutes new money too.'}, 'label': {'type': 'string'}, 'poolId': {'type': 'string', 'description': 'Set to track this pool separately (its own cap-table row).'}, 'shares': {'type': 'number'}, 'countMode': {'enum': ['shares', 'percent'], 'description': 'Defaults to "percent".'}}}, 'description': 'Option pool top-ups for the round (preferred over the legacy targetPoolPct trio).'}, 'poolMode': {'enum': ['pre', 'post', 'custom'], 'description': 'Legacy. Prefer pools[].'}, 'investments': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'amount'], 'properties': {'id': {'type': 'string'}, 'name': {'type': 'string'}, 'amount': {'type': 'number'}, 'proRata': {'type': 'boolean', 'description': 'If true, amount is back-solved to hold pre-round ownership; match by id.'}, 'antiDilution': {'enum': ['weighted-average', 'full-ratchet']}, 'antiDilutionMethod': {'enum': ['conversion-ratio', 'new-shares'], 'description': 'Defaults to "conversion-ratio".'}}}}, 'poolPostPct': {'type': 'number', 'description': 'Legacy. Prefer pools[].'}, 'targetPoolPct': {'type': 'number', 'description': 'Legacy. Prefer pools[].'}, 'preMoneyValuation': {'type': 'number'}}, 'description': 'A priced equity round: new money buys newly issued preferred.'}, 'WarrantRoundEvent': {'type': 'object', 'required': ['type', 'label', 'warrants'], 'properties': {'type': {'const': 'warrant_round'}, 'label': {'type': 'string'}, 'warrants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'purchaseClass', 'countMode'], 'properties': {'id': {'type': 'string'}, 'name': {'type': 'string'}, 'shares': {'type': 'number', 'description': 'When countMode="shares".'}, 'parValue': {'type': 'number'}, 'countMode': {'enum': ['shares', 'value']}, 'totalValue': {'type': 'number', 'description': 'When countMode="value": shares = totalValue / purchasePrice.'}, 'priceDiscount': {'type': 'number', 'description': '0..1 discount on the source round price.'}, 'purchaseClass': {'enum': ['common', 'preferred']}, 'purchasePrice': {'type': 'number'}, 'purchaseRound': {'type': 'string', 'description': 'For a preferred warrant, the series it targets.'}, 'priceFromRound': {'type': 'string', 'description': 'Source round label to price off, when variable.'}}}}}, 'description': 'Issue warrants (right to buy shares at a set price); counts toward fully diluted now.'}, 'FundComputeRequest': {'type': 'object', '$schema': 'http://json-schema.org/draft-07/schema#', 'required': ['inputs'], 'properties': {'inputs': {'type': 'object', 'required': ['committedCapital', 'gpCommitPct', 'gpCommitCountedTowardInvested', 'organizationalExpenses', 'operationalExpensesAnnual', 'mgmtFeePct', 'recycledCapitalPct', 'carryPct', 'newInvestmentPeriodYears', 'mgmtFeesPeriodYears', 'portfolio', 'returnTiers'], 'properties': {'carryPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'portfolio': {'type': 'object', 'required': ['newPct', 'followPct', 'avgCheckSizeNew', 'avgCheckSizeFollow'], 'properties': {'newPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'followPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'entryStages': {'type': 'array', 'items': {'type': 'object', 'required': ['name', 'numInvestments', 'avgCheckSize'], 'properties': {'name': {'type': 'string'}, 'avgCheckSize': {'type': 'number', 'minimum': 0}, 'reserveRatio': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'pctAllocation': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'followOnChecks': {'type': 'array', 'items': {'type': 'object', 'required': ['avgCheckSize'], 'properties': {'label': {'type': 'string'}, 'avgCheckSize': {'type': 'number', 'minimum': 0}, 'pctOfReserve': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'additionalProperties': False}}, 'numInvestments': {'type': 'number', 'minimum': 0}, 'initialCheckLabel': {'type': 'string'}}, 'additionalProperties': False}}, 'avgCheckSizeNew': {'type': 'number', 'minimum': 0}, 'avgCheckSizeFollow': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'mgmtFeePct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'gpCommitPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'returnTiers': {'type': 'array', 'items': {'type': 'object', 'required': ['name', 'pctOfCapital', 'multiple', 'holdingPeriodYears'], 'properties': {'name': {'type': 'string', 'minLength': 1}, 'multiple': {'type': 'number', 'minimum': 0}, 'numCompanies': {'type': 'number', 'minimum': 0}, 'pctOfCapital': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'holdingPeriodYears': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'minItems': 1}, 'tierInputMode': {'enum': ['pct-capital', 'num-companies'], 'type': 'string'}, 'stageInputMode': {'enum': ['pct-capital', 'num-companies'], 'type': 'string'}, 'tierFractional': {'type': 'boolean'}, 'mgmtFeeSchedule': {'type': 'array', 'items': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'committedCapital': {'type': 'number', 'exclusiveMinimum': 0}, 'recycledCapitalPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'fundOperationsYears': {'type': 'number', 'exclusiveMinimum': 0}, 'mgmtFeesPeriodYears': {'type': 'number', 'exclusiveMinimum': 0}, 'organizationalExpenses': {'type': 'number', 'minimum': 0}, 'targetTotalInvestments': {'type': 'number', 'minimum': 0}, 'operationalExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'partnershipExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'newInvestmentPeriodYears': {'type': 'number', 'exclusiveMinimum': 0}, 'operationalExpensesAnnual': {'type': 'number', 'minimum': 0}, 'partnershipExpensesAnnual': {'type': 'number', 'minimum': 0}, 'solveCalledFromDeployment': {'type': 'boolean'}, 'organizationalExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'operationalExpensesBreakout': {'type': 'object', 'required': ['fundAdmin', 'tax', 'audit', 'other'], 'properties': {'tax': {'type': 'number', 'minimum': 0}, 'audit': {'type': 'number', 'minimum': 0}, 'other': {'type': 'number', 'minimum': 0}, 'fundAdmin': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'gpCommitCountedTowardInvested': {'type': 'boolean'}}, 'additionalProperties': False}}, 'additionalProperties': False}, 'SecondarySaleEvent': {'type': 'object', 'required': ['type', 'label', 'fromId', 'toId', 'toName', 'shares'], 'properties': {'toId': {'type': 'string'}, 'type': {'const': 'secondary_sale'}, 'class': {'enum': ['common', 'preferred', 'option-pool', 'warrant'], 'description': 'Defaults to "common".'}, 'label': {'type': 'string'}, 'round': {'type': 'string', 'description': 'Which series the shares come from (e.g. "Series A").'}, 'fromId': {'type': 'string'}, 'shares': {'type': 'number'}, 'toName': {'type': 'string'}}, 'description': 'Transfer existing shares from one holder to another.'}, 'CommonIssuanceEvent': {'type': 'object', 'required': ['type', 'label', 'grants'], 'properties': {'type': {'const': 'common_issuance'}, 'label': {'type': 'string'}, 'grants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'shares'], 'properties': {'id': {'type': 'string'}, 'kind': {'enum': ['founder', 'employee']}, 'name': {'type': 'string'}, 'shares': {'type': 'number'}}}}}, 'description': 'Issue common stock (founders, employees).'}, 'ManualIssuanceEvent': {'type': 'object', 'required': ['type', 'label', 'issuances'], 'properties': {'type': {'const': 'manual_issuance'}, 'label': {'type': 'string'}, 'issuances': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'class', 'shares'], 'properties': {'id': {'type': 'string'}, 'kind': {'enum': ['founder', 'employee', 'investor', 'pool']}, 'name': {'type': 'string'}, 'class': {'enum': ['common', 'preferred', 'option-pool', 'warrant']}, 'shares': {'type': 'number'}, 'pctBasis': {'enum': ['fully-diluted', 'issued'], 'description': 'Defaults to "fully-diluted".'}, 'countMode': {'enum': ['shares', 'percent'], 'description': 'Defaults to "shares".'}, 'targetPct': {'type': 'number', 'description': '0..1, used when countMode="percent".'}, 'issuePrice': {'type': 'number'}}}}}, 'description': 'Escape hatch: issue exact shares for custom arrangements.'}, 'ConvertibleRoundEvent': {'type': 'object', 'required': ['type', 'label', 'convertibles'], 'properties': {'type': {'const': 'convertible_round'}, 'label': {'type': 'string'}, 'convertibles': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'principal'], 'properties': {'id': {'type': 'string'}, 'mfn': {'type': 'boolean'}, 'kind': {'enum': ['safe', 'note']}, 'name': {'type': 'string'}, 'capType': {'enum': ['pre-money', 'post-money', 'post-money-fixed', 'post-money-fixed-after']}, 'discount': {'type': 'number', 'description': '0..1.'}, 'principal': {'type': 'number'}, 'dilutionMode': {'enum': ['existing-only', 'all'], 'description': 'Defaults to "existing-only".'}, 'interestRate': {'type': 'number', 'description': 'Annual fraction (0.05 = 5%). Notes only.'}, 'valuationCap': {'type': 'number'}, 'conversionDate': {'type': 'string', 'description': 'ISO date. Notes only.'}, 'investmentDate': {'type': 'string', 'description': 'ISO date. Notes only.'}, 'accruedInterest': {'type': 'number'}}}}}, 'description': 'Issue SAFEs or notes; they convert to preferred at the next priced round.'}, 'WaterfallComputeRequest': {'type': 'object', '$schema': 'http://json-schema.org/draft-07/schema#', 'required': ['exitValuation', 'model'], 'properties': {'model': {'type': 'object', 'required': ['common', 'preferred'], 'properties': {'debt': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'common': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'invested': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'options': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'strike'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'strike': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'vestedFraction': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'warrants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'strike'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'strike': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'preferred': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'holders', 'seniority'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'holders': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'invested'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'invested': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'multiple': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'seniority': {'type': 'number'}, 'dividendRate': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'dividendStart': {'type': 'string', 'pattern': '^\\d{4}-\\d{2}-\\d{2}$'}, 'participation': {'enum': ['none', 'full', 'capped'], 'type': 'string'}, 'investmentDate': {'type': 'string', 'pattern': '^\\d{4}-\\d{2}-\\d{2}$'}, 'conversionRatio': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0, 'exclusiveMinimum': 0}, 'participationCap': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'dividendCumulative': {'type': 'boolean'}}, 'additionalProperties': False}, 'maxItems': 20}, 'convertibles': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'principal'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'cap': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0, 'exclusiveMinimum': 0}, 'kind': {'enum': ['pre-safe', 'post-safe', 'note'], 'type': 'string'}, 'name': {'type': 'string', 'maxLength': 200}, 'discount': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'cashOutAs': {'enum': ['debt', 'equity'], 'type': 'string'}, 'principal': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'seniority': {'type': 'number'}, 'accruedInterest': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'premiumMultiple': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'cashOutSeniority': {'enum': ['senior', 'pari-passu'], 'type': 'string'}}, 'additionalProperties': False}, 'maxItems': 100}, 'unissuedPool': {'type': 'object', 'required': ['shares'], 'properties': {'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'treatment': {'type': 'string', 'const': 'cancel'}}, 'additionalProperties': False}, 'transactionExpenses': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'exitValuation': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}}, 'additionalProperties': False}
fund_economics_compute
Compute fund economics
Use whenever the user asks how a venture fund's terms play out: fund size, management fees and step-downs, carry, investment period, recycling, reserves, deployment pace, and resulting net returns to LPs. Takes fund inputs (start from the defaults and change only what the user specifies) and returns capital calls, fees, investable capital, NAV, distributions, gross and net TVPI, DPI and IRR over the fund's life. Paid: Fund Economics, a separate $20/year product with 6,000 calculations. If the result contains action_required (not signed in, no purchase, allowance used), relay it to the user with its links and offer to retry. Never skip the calculation silently.
読み取り専用 外部アクセスあり
入力スキーマ
{'type': 'object', '$schema': 'http://json-schema.org/draft-07/schema#', 'required': ['inputs'], 'properties': {'inputs': {'type': 'object', 'required': ['committedCapital', 'gpCommitPct', 'gpCommitCountedTowardInvested', 'organizationalExpenses', 'operationalExpensesAnnual', 'mgmtFeePct', 'recycledCapitalPct', 'carryPct', 'newInvestmentPeriodYears', 'mgmtFeesPeriodYears', 'portfolio', 'returnTiers'], 'properties': {'carryPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'portfolio': {'type': 'object', 'required': ['newPct', 'followPct', 'avgCheckSizeNew', 'avgCheckSizeFollow'], 'properties': {'newPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'followPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'entryStages': {'type': 'array', 'items': {'type': 'object', 'required': ['name', 'numInvestments', 'avgCheckSize'], 'properties': {'name': {'type': 'string'}, 'avgCheckSize': {'type': 'number', 'minimum': 0}, 'reserveRatio': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'pctAllocation': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'followOnChecks': {'type': 'array', 'items': {'type': 'object', 'required': ['avgCheckSize'], 'properties': {'label': {'type': 'string'}, 'avgCheckSize': {'type': 'number', 'minimum': 0}, 'pctOfReserve': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'additionalProperties': False}}, 'numInvestments': {'type': 'number', 'minimum': 0}, 'initialCheckLabel': {'type': 'string'}}, 'additionalProperties': False}}, 'avgCheckSizeNew': {'type': 'number', 'minimum': 0}, 'avgCheckSizeFollow': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'mgmtFeePct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'gpCommitPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'returnTiers': {'type': 'array', 'items': {'type': 'object', 'required': ['name', 'pctOfCapital', 'multiple', 'holdingPeriodYears'], 'properties': {'name': {'type': 'string', 'minLength': 1}, 'multiple': {'type': 'number', 'minimum': 0}, 'numCompanies': {'type': 'number', 'minimum': 0}, 'pctOfCapital': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'holdingPeriodYears': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'minItems': 1}, 'tierInputMode': {'enum': ['pct-capital', 'num-companies'], 'type': 'string'}, 'stageInputMode': {'enum': ['pct-capital', 'num-companies'], 'type': 'string'}, 'tierFractional': {'type': 'boolean'}, 'mgmtFeeSchedule': {'type': 'array', 'items': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'committedCapital': {'type': 'number', 'exclusiveMinimum': 0}, 'recycledCapitalPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'fundOperationsYears': {'type': 'number', 'exclusiveMinimum': 0}, 'mgmtFeesPeriodYears': {'type': 'number', 'exclusiveMinimum': 0}, 'organizationalExpenses': {'type': 'number', 'minimum': 0}, 'targetTotalInvestments': {'type': 'number', 'minimum': 0}, 'operationalExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'partnershipExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'newInvestmentPeriodYears': {'type': 'number', 'exclusiveMinimum': 0}, 'operationalExpensesAnnual': {'type': 'number', 'minimum': 0}, 'partnershipExpensesAnnual': {'type': 'number', 'minimum': 0}, 'solveCalledFromDeployment': {'type': 'boolean'}, 'organizationalExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'operationalExpensesBreakout': {'type': 'object', 'required': ['fundAdmin', 'tax', 'audit', 'other'], 'properties': {'tax': {'type': 'number', 'minimum': 0}, 'audit': {'type': 'number', 'minimum': 0}, 'other': {'type': 'number', 'minimum': 0}, 'fundAdmin': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'gpCommitCountedTowardInvested': {'type': 'boolean'}}, 'additionalProperties': False}, 'idempotency_key': {'type': 'string', 'description': 'Optional retry key; reuse only with identical input.'}}, 'definitions': {'Error': {'type': 'object', 'properties': {'error': {'type': 'object', 'required': ['code', 'message', 'retryable'], 'properties': {'code': {'enum': ['unauthorized', 'payment_required', 'validation_failed', 'engine_error', 'quota_exhausted', 'rate_limited', 'idempotency_conflict', 'service_unavailable', 'method_not_allowed', 'internal_error'], 'type': 'string'}, 'details': {}, 'message': {'type': 'string'}, 'retryable': {'type': 'boolean'}}}}}, 'DailyUsage': {'type': 'object', 'required': ['day', 'product', 'endpoint', 'source', 'succeeded', 'failed'], 'properties': {'day': {'type': 'string', 'format': 'date'}, 'failed': {'type': 'integer'}, 'source': {'type': 'string'}, 'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}, 'endpoint': {'type': 'string'}, 'succeeded': {'type': 'integer'}}}, 'FundResult': {'type': 'object', 'required': ['committedCapital', 'calledCapital', 'managementFees', 'partnershipExpenses', 'investedCapital', 'proceeds', 'distributions', 'grossMultiple', 'netMultiple', 'grossIRR', 'netIRR', 'pic', 'dpi', 'rvpi', 'tvpi', 'weightedHoldPeriodYears'], 'properties': {'dpi': {'type': 'number'}, 'pic': {'type': 'number'}, 'rvpi': {'type': 'number'}, 'tvpi': {'type': 'number'}, 'tiers': {'type': 'array', 'items': {'type': 'object'}}, 'netIRR': {'$ref': '#/definitions/LineTotals'}, 'grossIRR': {'$ref': '#/definitions/LineTotals'}, 'proceeds': {'$ref': '#/definitions/LineTotals'}, 'netMultiple': {'$ref': '#/definitions/LineTotals'}, 'calledCapital': {'$ref': '#/definitions/LineTotals'}, 'distributions': {'$ref': '#/definitions/LineTotals'}, 'grossMultiple': {'$ref': '#/definitions/LineTotals'}, 'managementFees': {'$ref': '#/definitions/LineTotals'}, 'investedCapital': {'$ref': '#/definitions/LineTotals'}, 'committedCapital': {'$ref': '#/definitions/LineTotals'}, 'partnershipExpenses': {'$ref': '#/definitions/LineTotals'}, 'weightedHoldPeriodYears': {'type': 'number'}}}, 'LineTotals': {'type': 'object', 'required': ['total', 'lp', 'gp'], 'properties': {'gp': {'type': 'number'}, 'lp': {'type': 'number'}, 'total': {'type': 'number'}}}, 'UsagePeriod': {'type': 'object', 'required': ['id', 'period_start', 'period_end', 'allowance', 'consumed', 'reserved', 'enabled'], 'properties': {'id': {'type': 'string'}, 'enabled': {'type': 'boolean'}, 'consumed': {'type': 'integer'}, 'reserved': {'type': 'integer'}, 'allowance': {'type': 'integer'}, 'period_end': {'type': 'string', 'format': 'date-time'}, 'period_start': {'type': 'string', 'format': 'date-time'}}}, 'MonthlyUsage': {'type': 'object', 'required': ['month', 'product', 'succeeded', 'failed'], 'properties': {'month': {'type': 'string', 'pattern': '^[0-9]{4}-[0-9]{2}$'}, 'failed': {'type': 'integer'}, 'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}, 'succeeded': {'type': 'integer'}}}, 'ProductAccess': {'type': 'object', 'required': ['product', 'name', 'priceUsd', 'allowance', 'period', 'remaining', 'active'], 'properties': {'name': {'type': 'string'}, 'active': {'type': 'boolean'}, 'period': {'anyOf': [{'type': 'null'}, {'$ref': '#/definitions/UsagePeriod'}]}, 'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}, 'priceUsd': {'type': 'number', 'const': 20}, 'allowance': {'type': 'integer', 'const': 6000}, 'remaining': {'type': 'integer', 'minimum': 0}}}, 'AccessResponse': {'type': 'object', 'properties': {'data': {'type': 'object', 'required': ['products', 'daily'], 'properties': {'daily': {'type': 'array', 'items': {'$ref': '#/definitions/DailyUsage'}}, 'monthly': {'type': 'array', 'items': {'$ref': '#/definitions/MonthlyUsage'}}, 'periods': {'type': 'array', 'items': {'allOf': [{'$ref': '#/definitions/UsagePeriod'}, {'type': 'object', 'required': ['product'], 'properties': {'product': {'enum': ['cap-table', 'fund-economics'], 'type': 'string'}}}]}}, 'products': {'type': 'array', 'items': {'$ref': '#/definitions/ProductAccess'}}}}}}, 'ComputeRequest': {'type': 'object', 'required': ['events'], 'properties': {'events': {'type': 'array', 'items': {'oneOf': [{'$ref': '#/definitions/CommonIssuanceEvent'}, {'$ref': '#/definitions/OptionPoolEvent'}, {'$ref': '#/definitions/SecondarySaleEvent'}, {'$ref': '#/definitions/OptionGrantEvent'}, {'$ref': '#/definitions/ManualIssuanceEvent'}, {'$ref': '#/definitions/ConvertibleRoundEvent'}, {'$ref': '#/definitions/WarrantRoundEvent'}, {'$ref': '#/definitions/PricedRoundEvent'}], 'description': 'One cap-table event, discriminated by `type`. Pass events in chronological order.', 'discriminator': {'mapping': {'option_pool': '#/components/schemas/OptionPoolEvent', 'option_grant': '#/components/schemas/OptionGrantEvent', 'priced_round': '#/components/schemas/PricedRoundEvent', 'warrant_round': '#/components/schemas/WarrantRoundEvent', 'secondary_sale': '#/components/schemas/SecondarySaleEvent', 'common_issuance': '#/components/schemas/CommonIssuanceEvent', 'manual_issuance': '#/components/schemas/ManualIssuanceEvent', 'convertible_round': '#/components/schemas/ConvertibleRoundEvent'}, 'propertyName': 'type'}}, 'maxItems': 200}}, 'additionalProperties': False}, 'ResultResponse': {'type': 'object', 'properties': {'data': {'type': 'object', 'properties': {'result': {'oneOf': [{'$ref': '#/definitions/WaterfallResult'}, {'$ref': '#/definitions/FundResult'}]}}}, 'meta': {'type': 'object', 'properties': {'keyName': {'type': 'string'}}}}}, 'ComputeResponse': {'type': 'object', 'properties': {'data': {'type': 'object', 'properties': {'final': {'$ref': '#/definitions/CapTableSnapshot'}, 'snapshots': {'type': 'array', 'items': {'$ref': '#/definitions/CapTableSnapshot'}, 'description': 'One snapshot per event, in order.'}}}, 'meta': {'type': 'object', 'properties': {'keyName': {'type': 'string'}}}}}, 'OptionPoolEvent': {'type': 'object', 'required': ['type', 'label', 'shares'], 'properties': {'id': {'type': 'string', 'description': 'Pool id, so an option_grant can name which pool it draws from.'}, 'type': {'const': 'option_pool'}, 'label': {'type': 'string'}, 'shares': {'type': 'number'}, 'countMode': {'enum': ['shares', 'percent'], 'description': 'Defaults to "shares".'}, 'targetPct': {'type': 'number', 'description': '0..1 of post-event fully diluted, used when countMode="percent".'}, 'strikePrice': {'type': 'number'}}, 'description': 'Create or expand an option pool (shares authorized, not granted).'}, 'WaterfallResult': {'type': 'object', 'required': ['exitValuation', 'distributable', 'classes', 'series', 'convertibles', 'holders', 'perShare', 'iterations', 'converged'], 'properties': {'series': {'type': 'array', 'items': {'type': 'object'}}, 'classes': {'type': 'array', 'items': {'type': 'object'}}, 'holders': {'type': 'array', 'items': {'type': 'object'}}, 'perShare': {'type': 'array', 'items': {'type': 'object'}}, 'converged': {'type': 'boolean'}, 'iterations': {'type': 'integer'}, 'convertibles': {'type': 'array', 'items': {'type': 'object'}}, 'distributable': {'type': 'number'}, 'exitValuation': {'type': 'number'}}}, 'CapTableSnapshot': {'type': 'object', 'required': ['label', 'holdings', 'totalShares', 'ownership', 'outstandingConvertibles'], 'properties': {'label': {'type': 'string'}, 'holdings': {'type': 'array', 'items': {'type': 'object'}}, 'ownership': {'type': 'array', 'items': {'type': 'object'}}, 'roundDetail': {'type': 'object'}, 'totalShares': {'type': 'number'}, 'pricePerShare': {'type': 'number'}, 'outstandingConvertibles': {'type': 'array', 'items': {'type': 'object'}}}}, 'OptionGrantEvent': {'type': 'object', 'required': ['type', 'label', 'grants'], 'properties': {'type': {'const': 'option_grant'}, 'label': {'type': 'string'}, 'grants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares'], 'properties': {'id': {'type': 'string'}, 'name': {'type': 'string'}, 'shares': {'type': 'number'}}}}, 'poolId': {'type': 'string', 'description': 'Pool id to grant from; omit to draw the common pool.'}}, 'description': 'Grant options to people from one pool (fully-diluted-neutral).'}, 'PricedRoundEvent': {'type': 'object', 'required': ['type', 'label', 'preMoneyValuation', 'investments'], 'properties': {'type': {'const': 'priced_round'}, 'label': {'type': 'string'}, 'pools': {'type': 'array', 'items': {'type': 'object', 'required': ['mode'], 'properties': {'pct': {'type': 'number', 'description': '0..1 of post-money fully diluted, when countMode="percent".'}, 'mode': {'enum': ['pre', 'post'], 'description': '"pre" dilutes existing only; "post" dilutes new money too.'}, 'label': {'type': 'string'}, 'poolId': {'type': 'string', 'description': 'Set to track this pool separately (its own cap-table row).'}, 'shares': {'type': 'number'}, 'countMode': {'enum': ['shares', 'percent'], 'description': 'Defaults to "percent".'}}}, 'description': 'Option pool top-ups for the round (preferred over the legacy targetPoolPct trio).'}, 'poolMode': {'enum': ['pre', 'post', 'custom'], 'description': 'Legacy. Prefer pools[].'}, 'investments': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'amount'], 'properties': {'id': {'type': 'string'}, 'name': {'type': 'string'}, 'amount': {'type': 'number'}, 'proRata': {'type': 'boolean', 'description': 'If true, amount is back-solved to hold pre-round ownership; match by id.'}, 'antiDilution': {'enum': ['weighted-average', 'full-ratchet']}, 'antiDilutionMethod': {'enum': ['conversion-ratio', 'new-shares'], 'description': 'Defaults to "conversion-ratio".'}}}}, 'poolPostPct': {'type': 'number', 'description': 'Legacy. Prefer pools[].'}, 'targetPoolPct': {'type': 'number', 'description': 'Legacy. Prefer pools[].'}, 'preMoneyValuation': {'type': 'number'}}, 'description': 'A priced equity round: new money buys newly issued preferred.'}, 'WarrantRoundEvent': {'type': 'object', 'required': ['type', 'label', 'warrants'], 'properties': {'type': {'const': 'warrant_round'}, 'label': {'type': 'string'}, 'warrants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'purchaseClass', 'countMode'], 'properties': {'id': {'type': 'string'}, 'name': {'type': 'string'}, 'shares': {'type': 'number', 'description': 'When countMode="shares".'}, 'parValue': {'type': 'number'}, 'countMode': {'enum': ['shares', 'value']}, 'totalValue': {'type': 'number', 'description': 'When countMode="value": shares = totalValue / purchasePrice.'}, 'priceDiscount': {'type': 'number', 'description': '0..1 discount on the source round price.'}, 'purchaseClass': {'enum': ['common', 'preferred']}, 'purchasePrice': {'type': 'number'}, 'purchaseRound': {'type': 'string', 'description': 'For a preferred warrant, the series it targets.'}, 'priceFromRound': {'type': 'string', 'description': 'Source round label to price off, when variable.'}}}}}, 'description': 'Issue warrants (right to buy shares at a set price); counts toward fully diluted now.'}, 'FundComputeRequest': {'type': 'object', '$schema': 'http://json-schema.org/draft-07/schema#', 'required': ['inputs'], 'properties': {'inputs': {'type': 'object', 'required': ['committedCapital', 'gpCommitPct', 'gpCommitCountedTowardInvested', 'organizationalExpenses', 'operationalExpensesAnnual', 'mgmtFeePct', 'recycledCapitalPct', 'carryPct', 'newInvestmentPeriodYears', 'mgmtFeesPeriodYears', 'portfolio', 'returnTiers'], 'properties': {'carryPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'portfolio': {'type': 'object', 'required': ['newPct', 'followPct', 'avgCheckSizeNew', 'avgCheckSizeFollow'], 'properties': {'newPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'followPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'entryStages': {'type': 'array', 'items': {'type': 'object', 'required': ['name', 'numInvestments', 'avgCheckSize'], 'properties': {'name': {'type': 'string'}, 'avgCheckSize': {'type': 'number', 'minimum': 0}, 'reserveRatio': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'pctAllocation': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'followOnChecks': {'type': 'array', 'items': {'type': 'object', 'required': ['avgCheckSize'], 'properties': {'label': {'type': 'string'}, 'avgCheckSize': {'type': 'number', 'minimum': 0}, 'pctOfReserve': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'additionalProperties': False}}, 'numInvestments': {'type': 'number', 'minimum': 0}, 'initialCheckLabel': {'type': 'string'}}, 'additionalProperties': False}}, 'avgCheckSizeNew': {'type': 'number', 'minimum': 0}, 'avgCheckSizeFollow': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'mgmtFeePct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'gpCommitPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'returnTiers': {'type': 'array', 'items': {'type': 'object', 'required': ['name', 'pctOfCapital', 'multiple', 'holdingPeriodYears'], 'properties': {'name': {'type': 'string', 'minLength': 1}, 'multiple': {'type': 'number', 'minimum': 0}, 'numCompanies': {'type': 'number', 'minimum': 0}, 'pctOfCapital': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'holdingPeriodYears': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'minItems': 1}, 'tierInputMode': {'enum': ['pct-capital', 'num-companies'], 'type': 'string'}, 'stageInputMode': {'enum': ['pct-capital', 'num-companies'], 'type': 'string'}, 'tierFractional': {'type': 'boolean'}, 'mgmtFeeSchedule': {'type': 'array', 'items': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'committedCapital': {'type': 'number', 'exclusiveMinimum': 0}, 'recycledCapitalPct': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'fundOperationsYears': {'type': 'number', 'exclusiveMinimum': 0}, 'mgmtFeesPeriodYears': {'type': 'number', 'exclusiveMinimum': 0}, 'organizationalExpenses': {'type': 'number', 'minimum': 0}, 'targetTotalInvestments': {'type': 'number', 'minimum': 0}, 'operationalExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'partnershipExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'newInvestmentPeriodYears': {'type': 'number', 'exclusiveMinimum': 0}, 'operationalExpensesAnnual': {'type': 'number', 'minimum': 0}, 'partnershipExpensesAnnual': {'type': 'number', 'minimum': 0}, 'solveCalledFromDeployment': {'type': 'boolean'}, 'organizationalExpenseLines': {'type': 'array', 'items': {'type': 'object', 'required': ['label', 'amount'], 'properties': {'label': {'type': 'string'}, 'amount': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}}, 'operationalExpensesBreakout': {'type': 'object', 'required': ['fundAdmin', 'tax', 'audit', 'other'], 'properties': {'tax': {'type': 'number', 'minimum': 0}, 'audit': {'type': 'number', 'minimum': 0}, 'other': {'type': 'number', 'minimum': 0}, 'fundAdmin': {'type': 'number', 'minimum': 0}}, 'additionalProperties': False}, 'gpCommitCountedTowardInvested': {'type': 'boolean'}}, 'additionalProperties': False}}, 'additionalProperties': False}, 'SecondarySaleEvent': {'type': 'object', 'required': ['type', 'label', 'fromId', 'toId', 'toName', 'shares'], 'properties': {'toId': {'type': 'string'}, 'type': {'const': 'secondary_sale'}, 'class': {'enum': ['common', 'preferred', 'option-pool', 'warrant'], 'description': 'Defaults to "common".'}, 'label': {'type': 'string'}, 'round': {'type': 'string', 'description': 'Which series the shares come from (e.g. "Series A").'}, 'fromId': {'type': 'string'}, 'shares': {'type': 'number'}, 'toName': {'type': 'string'}}, 'description': 'Transfer existing shares from one holder to another.'}, 'CommonIssuanceEvent': {'type': 'object', 'required': ['type', 'label', 'grants'], 'properties': {'type': {'const': 'common_issuance'}, 'label': {'type': 'string'}, 'grants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'shares'], 'properties': {'id': {'type': 'string'}, 'kind': {'enum': ['founder', 'employee']}, 'name': {'type': 'string'}, 'shares': {'type': 'number'}}}}}, 'description': 'Issue common stock (founders, employees).'}, 'ManualIssuanceEvent': {'type': 'object', 'required': ['type', 'label', 'issuances'], 'properties': {'type': {'const': 'manual_issuance'}, 'label': {'type': 'string'}, 'issuances': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'class', 'shares'], 'properties': {'id': {'type': 'string'}, 'kind': {'enum': ['founder', 'employee', 'investor', 'pool']}, 'name': {'type': 'string'}, 'class': {'enum': ['common', 'preferred', 'option-pool', 'warrant']}, 'shares': {'type': 'number'}, 'pctBasis': {'enum': ['fully-diluted', 'issued'], 'description': 'Defaults to "fully-diluted".'}, 'countMode': {'enum': ['shares', 'percent'], 'description': 'Defaults to "shares".'}, 'targetPct': {'type': 'number', 'description': '0..1, used when countMode="percent".'}, 'issuePrice': {'type': 'number'}}}}}, 'description': 'Escape hatch: issue exact shares for custom arrangements.'}, 'ConvertibleRoundEvent': {'type': 'object', 'required': ['type', 'label', 'convertibles'], 'properties': {'type': {'const': 'convertible_round'}, 'label': {'type': 'string'}, 'convertibles': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'principal'], 'properties': {'id': {'type': 'string'}, 'mfn': {'type': 'boolean'}, 'kind': {'enum': ['safe', 'note']}, 'name': {'type': 'string'}, 'capType': {'enum': ['pre-money', 'post-money', 'post-money-fixed', 'post-money-fixed-after']}, 'discount': {'type': 'number', 'description': '0..1.'}, 'principal': {'type': 'number'}, 'dilutionMode': {'enum': ['existing-only', 'all'], 'description': 'Defaults to "existing-only".'}, 'interestRate': {'type': 'number', 'description': 'Annual fraction (0.05 = 5%). Notes only.'}, 'valuationCap': {'type': 'number'}, 'conversionDate': {'type': 'string', 'description': 'ISO date. Notes only.'}, 'investmentDate': {'type': 'string', 'description': 'ISO date. Notes only.'}, 'accruedInterest': {'type': 'number'}}}}}, 'description': 'Issue SAFEs or notes; they convert to preferred at the next priced round.'}, 'WaterfallComputeRequest': {'type': 'object', '$schema': 'http://json-schema.org/draft-07/schema#', 'required': ['exitValuation', 'model'], 'properties': {'model': {'type': 'object', 'required': ['common', 'preferred'], 'properties': {'debt': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'common': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'invested': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'options': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'strike'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'strike': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'vestedFraction': {'type': 'number', 'maximum': 1, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'warrants': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'strike'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'strike': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'preferred': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'holders', 'seniority'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'holders': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'shares', 'invested'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'name': {'type': 'string', 'maxLength': 200}, 'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'invested': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'maxItems': 500}, 'multiple': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'seniority': {'type': 'number'}, 'dividendRate': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'dividendStart': {'type': 'string', 'pattern': '^\\d{4}-\\d{2}-\\d{2}$'}, 'participation': {'enum': ['none', 'full', 'capped'], 'type': 'string'}, 'investmentDate': {'type': 'string', 'pattern': '^\\d{4}-\\d{2}-\\d{2}$'}, 'conversionRatio': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0, 'exclusiveMinimum': 0}, 'participationCap': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'dividendCumulative': {'type': 'boolean'}}, 'additionalProperties': False}, 'maxItems': 20}, 'convertibles': {'type': 'array', 'items': {'type': 'object', 'required': ['id', 'name', 'kind', 'principal'], 'properties': {'id': {'type': 'string', 'maxLength': 200, 'minLength': 1}, 'cap': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0, 'exclusiveMinimum': 0}, 'kind': {'enum': ['pre-safe', 'post-safe', 'note'], 'type': 'string'}, 'name': {'type': 'string', 'maxLength': 200}, 'discount': {'type': 'number', 'maximum': 1, 'minimum': 0}, 'cashOutAs': {'enum': ['debt', 'equity'], 'type': 'string'}, 'principal': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'seniority': {'type': 'number'}, 'accruedInterest': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'premiumMultiple': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'cashOutSeniority': {'enum': ['senior', 'pari-passu'], 'type': 'string'}}, 'additionalProperties': False}, 'maxItems': 100}, 'unissuedPool': {'type': 'object', 'required': ['shares'], 'properties': {'shares': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}, 'treatment': {'type': 'string', 'const': 'cancel'}}, 'additionalProperties': False}, 'transactionExpenses': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}, 'exitValuation': {'type': 'number', 'maximum': 1000000000000000, 'minimum': 0}}, 'additionalProperties': False}}, 'additionalProperties': False}
get_access
Get access to a Hemrock model
Returns public access terms for an engine: product, annual price, billing period, annual allowance, and a customer checkout URL. This is informational and does not purchase or confirm account-specific access; use get_account_access for the authenticated account.
読み取り専用 外部アクセスあり
入力スキーマ
{'type': 'object', 'required': ['model'], 'properties': {'model': {'enum': ['cap-table', 'exit-waterfall', 'fund-economics'], 'type': 'string', 'description': 'Model key to check access for.'}}}
get_account_access
Get account access
Returns whether this connection is signed in, its annual product access and remaining calculations. Does not consume allowance. Call it before a compute tool if you are unsure the user can run one. If the result contains action_required (not signed in, no purchase, allowance used), relay it to the user with its links and offer to retry. Never skip the calculation silently.
読み取り専用 外部アクセスあり
入力スキーマ
{'type': 'object', 'properties': {}}
get_account_usage
Get account usage
Returns signed-in usage history and endpoint/source breakdown. Does not consume allowance. If the result contains action_required (not signed in, no purchase, allowance used), relay it to the user with its links and offer to retry. Never skip the calculation silently.
読み取り専用 外部アクセスあり
入力スキーマ
{'type': 'object', 'properties': {'to': {'type': 'string', 'description': 'Optional UTC end date (YYYY-MM-DD).'}, 'from': {'type': 'string', 'description': 'Optional UTC start date (YYYY-MM-DD).'}}}
get_best_practices
Get Hemrock best practices
Returns Hemrock's financial modeling best practices and design principles for a given topic. Useful as background context for AI interactions.
読み取り専用
入力スキーマ
{'type': 'object', 'properties': {'topic': {'enum': ['formatting', 'structure', 'inputs', 'assumptions', 'review', 'sharing', 'all'], 'type': 'string', 'description': 'Optional topic filter. Returns all best practices if omitted.'}}}
get_checks
Get Hemrock validation checks
Returns Layer 3 sanity-check and validation prompts — the 'where AI gets financial modeling wrong' guidance. Use these to audit AI-generated work or catch common modeling errors.
読み取り専用
入力スキーマ
{'type': 'object', 'required': ['template_name'], 'properties': {'template_name': {'enum': ['standard', 'cap_table', 'venture_fund', 'venture_fund_quarterly', 'runway', 'saas', 'ecommerce', 'unit_economics', 'fund_economics', 'fund_economics_tool_web', 'venture_valuation', 'all'], 'type': 'string', 'description': 'The template to get checks for. Use "all" for universal checks only.'}}}
get_concept
Get a Hemrock modeling concept
Returns the full text of a single Hemrock concept doc by slug. Use this to learn how a financial-modeling calculation actually works before building or auditing it. Get valid slugs from list_concepts.
読み取り専用
入力スキーマ
{'type': 'object', 'required': ['slug'], 'properties': {'slug': {'type': 'string', 'description': 'The concept slug, from list_concepts (e.g. "waterfall", "anti-dilution").'}}}
get_context
Get Hemrock modeling context
Returns the universal context-setting primer for Hemrock models, plus an optional template-specific addendum. Always run this first before any other prompts.
読み取り専用
入力スキーマ
{'type': 'object', 'properties': {'template_name': {'enum': ['standard', 'cap_table', 'venture_fund', 'venture_fund_quarterly', 'runway', 'saas', 'ecommerce', 'unit_economics', 'fund_economics', 'fund_economics_tool_web', 'venture_valuation'], 'type': 'string', 'description': 'Optional. If provided, appends a template-specific primer to the universal context.'}}}
get_prompts
Get Hemrock task prompts
Returns task-specific Layer 2 prompts for a given template and task type. These are ready-to-use prompts for common modeling tasks.
読み取り専用
入力スキーマ
{'type': 'object', 'required': ['template_name'], 'properties': {'task_type': {'type': 'string', 'description': 'Optional task type filter.'}, 'template_name': {'enum': ['standard', 'cap_table', 'venture_fund', 'venture_fund_quarterly', 'runway', 'saas', 'ecommerce', 'unit_economics', 'fund_economics', 'fund_economics_tool_web', 'venture_valuation'], 'type': 'string', 'description': 'The Hemrock template being used.'}}}
list_concepts
List Hemrock modeling concepts
Lists Hemrock financial-modeling concept docs — the methodology behind the math (exit waterfalls, anti-dilution, convertibles, cohorts, circular references, unit economics, and more). Returns a compact index of slugs, titles, and descriptions. Optionally filter by template_name or tag. Call get_concept to read the full text of any entry.
読み取り専用
入力スキーマ
{'type': 'object', 'properties': {'tag': {'type': 'string', 'description': 'Optional. Filter to concepts whose tags contain this string (e.g. "cap tables").'}, 'template_name': {'enum': ['standard', 'cap_table', 'venture_fund', 'venture_fund_quarterly', 'runway', 'saas', 'ecommerce', 'unit_economics', 'fund_economics', 'fund_economics_tool_web', 'venture_valuation'], 'type': 'string', 'description': 'Optional. Filter to concepts relevant to a specific Hemrock template.'}}}
list_models
List Hemrock model engines
Lists the hosted Hemrock calculation engines (cap table, exit waterfall, fund economics), what each computes, and its price and checkout link. Free and needs no sign-in, so call it when the user asks what Hemrock can calculate or what it costs.
読み取り専用 外部アクセスあり
入力スキーマ
{'type': 'object', 'properties': {}}
変更
fund_economics_compute
2026年9月27日2:49
変更
exit_waterfall_compute
2026年9月27日2:49
変更
cap_table_compute
2026年9月27日2:49
変更
get_account_usage
2026年9月27日2:49
変更
get_account_access
2026年9月27日2:49
変更
list_models
2026年9月27日2:49
変更
fund_economics_compute
2026年9月23日2:49
変更
exit_waterfall_compute
2026年9月23日2:49
変更
cap_table_compute
2026年9月23日2:49
追加
get_account_usage
2026年9月23日2:49
追加
get_account_access
2026年9月23日2:49
変更
get_access
2026年9月23日2:49
変更
list_models
2026年9月23日2:49
追加
fund_economics_compute
2026年9月17日12:52
追加
exit_waterfall_compute
2026年9月17日12:52
追加
cap_table_compute
2026年9月17日12:52
追加
get_access
2026年9月17日12:52
追加
list_models
2026年9月17日12:52
追加
get_concept
2026年9月17日12:52
追加
list_concepts
2026年9月17日12:52
追加
get_best_practices
2026年9月17日12:52
追加
get_checks
2026年9月17日12:52
追加
get_prompts
2026年9月17日12:52
追加
get_context
2026年9月17日12:52