YC Dilution

	A	B	D	E
1	Company A		Company B

2	Founder Shares	10,000,000	Founder Shares	10,000,000
3	Seed Valuation	$6,000,000	YC share	7%
4	Price per share	$0.60	YC shares	752,688
5	Seed raised	$1,000,000	Post YC total	10,752,688
6	New shares	1,666,667
7	New total	11,666,667	Seed raised	$1,000,000
8			Target shares	913,979
9			Price per share	$1.09
10			Seed Valuation	$11,764,699.19
11			New total	11,666,667
12
13	Founders	85.71%	Founders	85.71%
14	New Investors	14.29%	YC	6.45%
15			New Investors	7.83%
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