Startup Equity Dilution Calculator

	A	B	C	D	E
1	⚠️ Please download via /File/Dowload ⚠️		variables
2	[Your company name]
3	Startup equity dilution calculator
4

5		Pre-money
6		Shares issued	10,000	Pre-money
7		Founder	Shares n	Shares %	Value $
8		A	8,000	80%	$8,000,000
9		B	1,000	10%	$1,000,000
10		C	1,000	10%	$1,000,000
11		D	0		$0
12		Investor	0	0%	$0
13		Totals	10,000	100%	$10,000,000
14
15
16		Post-money
17		Shares issued	10,000	Post-money
18		Founder	Shares n	Shares %	Value $
19		A	5,333	53%	$8,000,000
20		B	667	7%	$1,000,000
21		C	667	7%	$1,000,000
22		D	0	0%	$0
23		Investor	3,333	33%	$5,000,000
24		Totals	10,000	100%	$15,000,000
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