ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Simple Dilution model
3
4
1) Change any assumptions in blue
5
2) Don't change any calculations in black
6
7
8
Step ACapitalization Table TodayStep B1New Financing RoundStep CPost Round Capitalization Table
9
ShareholderOwnership %Investment capital$1,000,000ShareholderOwnership %
10
Founder 130.0%Pre-money valuation$4,000,000Founder 122.3%
11
Founder 230.0%Post-money valuation$5,000,000Founder 222.3%
12
Founder 324.0%New investor ownership %20%Founder 317.9%
13
Founder 40.0%Founder 40.0%
14
Previous Investors10.0%Step B2Current option pool6.0%Previous Investors7.4%
15
Option pool6.0%Desired option pool (post-money)10.0%New Investors20.0%
16
Total100%Option pool10.0%
17
Total100%
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