Formula and cap-table breakdown
Keep the math explicit so the negotiation stays analytical instead of anecdotal.
Price per share = pre-money valuation / pre-round fully diluted shares
Investor shares = new money raised / price per share
Option pool top-up = max(0, ((target pool % x (pre-round FD shares + investor shares)) - existing pool shares) / (1 - target pool %))
Post-money FD shares = pre-round FD shares + investor shares + option pool top-up
Pre-money valuation = $40.0M
New money raised = $10.0M
Post-money valuation = $50.0M
Pre-round FD shares = 15.00m
Investor shares issued = 3.75m
Option-pool top-up shares = 1.08m
Pre-money holders post-close = 75.6%
New investors post-close = 18.9%
Unallocated pool post-close = 10.0%
Financing dilution = 18.9%
Option-pool dilution = 5.5%
Total dilution = 24.4%