Convertible Equity Round calculator
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABAC
1
https://investeerders-kennisbank.nl
2
Suggestions / Comments
https://investeerders-kennisbank.nl/contact
3
Copyright
Creative Commons Attribution + ShareAlike
4
WARNING:
NO LEGAL RIGHTS CAN BE DERIVED FROM THIS SHEET OR THE RESULTS ON IT!
5
6
Conversion
7
Conversion Date1/1/2020
8
Pre-Money Valuation$2,500,000.00
9
Shares before conversion50,000
10
Calculated shares after conversion
69,970
(Can be rounding error, due to whole shares and cents)
11
Actual shares69,969
12
Post-Money Valuation$3,000,000.00
13
14
15
NameAmountAmount
% Shares after round (Ideal)
Share price
Shares received
Percentage after conversion (Real)
16
Equity Investment 1VC 1$500,000.00$500,000.0016.6667%$42.8811,66116.6657%
17
Equity Investment 2$42.8800.0000%
18
Equity Investment 3$42.8800.0000%
19
Equity Investment 4$42.8800.0000%
20
Equity Investment 5$42.8800.0000%
21
22
NameStart dateAmountInterestDiscountCapWith interest
% Shares after round (Ideal)
Share Price
Shares received
Percentage after conversion (Real)
23
Convertible 1Mr X1/1/2018$50,000.007%20%$3,000,000.00$57,000.002.3750%$34.301,6612.3739%
24
Convertible 2Mr Y1/1/2018$200,000.007%20%$3,000,000.00$228,000.009.5000%$34.306,6479.4998%
25
Convertible 3$0.000.0000%$7.1500.0000%
26
Convertible 4$0.000.0000%$7.1500.0000%
27
Convertible 5$0.000.0000%$7.1500.0000%
28
Convertible 6$0.000.0000%$7.1500.0000%
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...
Main menu