ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
AuthorSam Wong
2
Web sitehttps://www.fundablestartups.com/blog/YADM-yet-another-dilution-model
3
Versionv1.0
4
5
6
Notes
7
1Enter data into the cells with the orange background.
8
2You shouldn't need to change any of the formulas in the spreadsheet.
9
3Please contact me through my web site if you find any errors.
10
4
11
5
12
6
13
7
14
8
15
9
16
10
17
18
19
Version History
20
VersionSummary of Changes
21
v1.0Created.
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