{% extends "captable/base.html" %}
{% load capfmt %}
{% block title %}Round modeler{% endblock %}
{% block content %}
<h1>Round modeler</h1>
<p class="muted">Pre-money is fully diluted and includes the option-pool top-up and every outstanding SAFE/note conversion.</p>
<form method="post" class="grid two">{% csrf_token %}
  <section class="card">
    <h2>Terms</h2>
    {{ form.non_field_errors }}
    <div class="fields">{% for f in form %}<div class="field{% if f.errors %} error{% endif %}">{{ f.label_tag }} {{ f }}{% if f.help_text %}<small>{{ f.help_text }}</small>{% endif %}{{ f.errors }}</div>{% endfor %}</div>
  </section>
  <section class="card">
    <h2>New money</h2>
    {{ formset.management_form }}
    <datalist id="stakeholders">{% for n in stakeholder_names %}<option value="{{ n }}">{% endfor %}</datalist>
    <table class="data"><thead><tr><th>Investor</th><th>Amount ($)</th></tr></thead><tbody>
      {% for f in formset %}<tr><td>{{ f.investor }}</td><td>{{ f.amount }}{{ f.errors }}</td></tr>{% endfor %}</tbody></table>
    <h3>SAFEs / notes that will convert</h3>
    <ul class="plain">{% for c in pending %}<li>{{ c }}{% if c.discount_pct %}, {{ c.discount_pct|floatformat:0 }}% discount{% endif %}{% if c.post_money %} (post-money){% endif %}</li>{% empty %}<li class="muted">None outstanding.</li>{% endfor %}</ul>
    <p class="actions"><button class="btn" name="action" value="preview">Preview pro-forma</button>
      {% if result %}<button class="btn primary" name="action" value="apply" onclick="return confirm('Persist this round?')">Apply round</button>{% endif %}</p>
  </section>
</form>

{% if result %}
<div class="grid stats">
  <div class="card stat"><span class="label">Price per share</span><strong>{{ result.price|price }}</strong><span class="muted">{{ result.iterations }} solver iterations</span></div>
  <div class="card stat"><span class="label">Post-money</span><strong>{{ result.post_money|money }}</strong><span class="muted">{{ result.new_money|money }} new money</span></div>
  <div class="card stat"><span class="label">Pool top-up</span><strong>{{ result.pool_topup|shares }}</strong><span class="muted">target {{ result.pool_target|pct:1 }} post</span></div>
  <div class="card stat"><span class="label">Post-round FD shares</span><strong>{{ result.post_fd|shares }}</strong><span class="muted">pre-money FD {{ result.pre_money_shares|shares }}</span></div>
</div>
{% if result.conversions %}
<section class="card"><h2>Conversions</h2>
<table class="data"><thead><tr><th>Instrument</th><th class="num">Amount</th><th class="num">Cap price</th><th class="num">Discount price</th><th class="num">Conversion price</th><th>Method</th><th class="num">Shares</th></tr></thead><tbody>
{% for c in result.conversions %}<tr><td>{{ c.convertible.label }}</td><td class="num">{{ c.amount|money:2 }}</td><td class="num">{{ c.cap_price|price }}</td><td class="num">{{ c.discount_price|price }}</td><td class="num">{{ c.price|price }}</td><td>{{ c.method }}</td><td class="num">{{ c.shares|shares }}</td></tr>{% endfor %}
</tbody></table></section>
{% endif %}
<section class="card"><h2>Pro-forma cap table &amp; dilution</h2>
<table class="data"><thead><tr><th>Holder</th><th class="num">Before</th><th class="num">Before %</th><th class="num">New shares</th><th class="num">After</th><th class="num">After %</th><th class="num">Change</th></tr></thead><tbody>
{% for r in result.proforma %}<tr><td>{% if r.holder == UNALLOCATED %}<em>{{ r.holder }}</em>{% else %}{{ r.holder }}{% endif %}</td><td class="num">{{ r.before|shares }}</td><td class="num">{{ r.before_pct|pct }}</td><td class="num">{{ r.added|shares }}</td><td class="num">{{ r.after|shares }}</td><td class="num">{{ r.after_pct|pct }}</td><td class="num {% if r.dilution < 0 %}neg{% else %}pos{% endif %}">{{ r.dilution|signed_pct }}</td></tr>{% endfor %}
</tbody></table></section>
{% endif %}
{% endblock %}