ABCDEFGHIJKLMNOPQRSTUVWXYZAAAB
1
2
Total compensation$1,000YearUpfront cashDividends (upon exercise)Total cash bonusesCash + dividends from equityNo equity split
3
Equity split50%02024$500$60$560$1,000
4
12025$500$66$126$626$1,000
5
22026$500$73$198$698$1,000
6
Inputs32027$500$80$278$778$1,000
7
409a of Gumroad$40,500,00042028$500$88$366$866$1,000
8
Gumroad 2023 net income$8,094,98052029$500$97$463$963$1,000
9
Dividend of 60%$4,856,98862030$500$106$569$1,069$1,000
10
Net income growth rate10%72031$500$117$686$1,186$1,000
11
82032$500$129$814$1,314$1,000
12
92033$500$141$956$1,456$1,000
13
102034$500$156$1,111$1,611$1,000
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