Spotify Incentive Mix Evaluator

	B	C	D	E	F	G	H	I	J	K	L	M
1
2
3	Assumptions				SPOT Future Value of Each Decision at Differrent Price Points
4	Price of SPOT	$89.00			$66.75	$80.10	$89.00	$97.90	$111.25	$133.50	$178.00	$400
5	Total Incentive $	$10,000.00			Down 25%	Down 10%	Even	Up 10%	Up 25%	Up 50%	Up 100%	Enter Your Own $
6	% Cash	25%		Cash	$2,500	$2,500	$2,500	$2,500	$2,500	$2,500	$2,500	$2,500
7	% RSUs	75%		RSUs	$5,625	$6,750	$7,500	$8,250	$9,375	$11,250	$15,000	$33,708
8	% ATM	0%		ATM ESOs
9	% OTM	0%		OTM ESOs
10					$8,125	$9,250	$10,000	$10,750	$11,875	$13,750	$17,500	$36,208
11
12
13						Related RSU Articles			Related NSO Articles
14	#'s of Selected Mix					RSU Basics			NSO Basics
15	Cash	$2,500				How RSUs are Taxed			NSO Tax Treatment
16	# of RSUs	84				How to Avoid Taxes on RSUs			What Happens to NSOs When You Quit
17	# of ATM ESOs	0	$89.00	Exercise Price		What Happens to RSUs If You're Laid Off			NSO Tax Calculator
18	# of OTM ESOs	0	$133.50	Exercise Price
19
20								<3 EquityFTW
21
22							Hope everyone's doing okay!
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