YC Dilution
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
Comment only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXY
1
Company ACompany B
2
Founder Shares
10,000,000
Founder Shares
10,000,000
3
Seed Valuation$6,000,000YC share7%
4
Price per share$0.60YC shares752,688
5
Seed raised$1,000,000Post YC total10,752,688
6
New shares1,666,667
7
New total11,666,667Seed raised$1,000,000
8
Target shares913,979
9
Price per share$1.09
10
Seed Valuation$11,764,699.19
11
New total11,666,667
12
13
Founders85.71%Founders85.71%
14
New Investors14.29%YC6.45%
15
New Investors7.83%
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1