Company Ownership [Public Distribution]

	A	B	C	D	F	G	H	I	J	L	M	N	P	Q
1	year	founder ownership	employee ownership	investor ownership	founder allocation	employee allocation	employee returns	investor allocation	sum of shares	hired	lost	employee count

2	0	100%	0%	0%	1,000,000				1,000,000				investor equity creation rate	10.0%
3	1	87%	4%	9%		50,000		100,000	1,150,000	10		10	employee equity creation rate	5.0%
4	2	76%	8%	16%		57,500		115,000	1,322,500	15		25	equity loss rate when employee leaves the company	95%
5	3	66%	11%	23%		66,125		132,250	1,520,875	23		48	initial employees	10
6	4	60%	10%	30%		76,044	-82,437	152,088	1,666,569	35	-10	73	hire rate	150%
7	5	54%	10%	36%		83,328	-67,250	166,657	1,849,304	53	-15	111
8	6	49%	10%	41%		92,465	-69,265	184,930	2,057,435	80	-23	168	% owned by employees at the company at the end of year 10	9.4%
9	7	44%	10%	46%		102,872	-77,898	205,744	2,288,153	120	-35	253	average employee ownership	0.0087%
10	8	39%	10%	51%		114,408	-85,983	228,815	2,545,393	180	-53	380
11	9	35%	10%	54%		127,270	-95,613	254,539	2,831,589	270	-80	570
12	10	32%	10%	58%		141,579	-106,130	283,159	3,150,198	405	-120	855
13
14
15
16
17
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