ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Fill in these four values:Total # shares10000000
2
My # shares10000
3
Strike price$1.00
4
Vesting period (years)
4
5
Cash compensation
$150,000
6
7
Enter this in "My stake" in the row for the current funding round. The example assumes coming in after Series A.
Percentage owned
0.10%
8
Total strike cost$10,000.00
9
10
11
Dilution %ValuationMy stakeMy stake ($)Avg yearly equity
Total comp (cash+equity
12
Series A25.00%$20,000,0000.10%$10,000$2,500$152,500
13
Series B20.00%$100,000,0000.08%$70,000$17,500$167,500
14
Series C20.00%$400,000,0000.06%$246,000$61,500$211,500
15
Series D20.00%$800,000,0000.05%$399,600$99,900$249,900
16
IPO15.00%$1,200,000,0000.04%$512,240$128,060$278,060
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