股权比例计算表
股权人甲已期权池天使投资A轮投资B轮投资C轮投资IPO公司初创期90%10%天使加入前期权20%72.00%8.00%20.00%天使加入后20%57.60%6.40%16.00%20.00%A轮融资20%46.08%5.12%12.80%16.00%20.00%B轮融资20%34.56%3.84%9.60%12.00%20.00%20.00%C轮融资20%27.65%3.07%7.68%9.60%16.00%16.00%20.00%IPO20%22.12%2.46%6.14%7.68%12.80%12.80%16.00%20.00%备注:A轮投资人协议要求B轮融资时,估值达不到某一值,不得稀释其股份,仅稀释前股东股份.
股权比例计算表
股权人估价(万)甲已期权池天使投资A轮投资B轮投资C轮投资IPO公司初创期50.0045.005.00天使加入前期权80.0057.606.4016.00天使加入后100.0057.606.4016.0020.00A轮融资400.00184.3220.4851.20.0080.00B轮融资1000.00345.6038.4096.00120.00200.00200.00C轮融资4000.001105.92122.88307.20384.000.00200.00800.00IPO10000.002211.84245.76614.40768.001280.001280.001600.002000.00
