ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Company Equity InformationNotesKey
2
Total outstanding10,000,000
Total stock units outstanding, fully diluted
Input Cell
3
Strike price$0.50
Curent 409a valuation or fair market value
Calculation
4
409a Valuation $5,000,000Output
5
Valuation (last round)$10,000,000
Valuation that investors paid in the most recent round
6
Price per Share (last round)$1.00
7
Valuation (best guess)$25,000,000
To fill out only if the company has not raised in a while and you think the last round price is not accurate
8
Price per share (best guess)$2.50
9
10
11
Your Offer
12
Salary$75,000Base Salary
13
Equity grant (units)50,000
Upfront equity grant
14
Vesting period4Years of vesting
15
Sign on bonus$10,000
One time payments
16
Total $ equity$25,000
Value of Equity (over 4 years)
17
% of company0.500%
% of the company that your equity is worth
18
19
Comp ModelYear 1Year 2Year 3Year 4
20
Salary$100,000$105,000$110,250$115,763
21
Salary growth rate5%5%5%
22
Equity grant (units)50,000
23
Sign on bonus$10,000
24
Total $ equity$25,000$0
25
Bonus %10%15%15%20%
26
Bonus ($)$10,000$15,750$16,538$23,153
27
Annual equity (vested $)$6,250$18,750$31,250$43,750
28
Annual vested units12,50012,50012,50012,500
29
Total Annual Compensation$126,250$139,500$158,038$182,665
30
Strike Price$0.50$0.50$0.50$0.50
31
Expected Share Price$1.00$2.00$3.00$4.00
Using the conservative number (price at most recent round)
32
33
Monthly pre tex compensation$10,521$11,625$13,170$15,222
34
Exercise cost$6,250.00$6,250.00$6,250.00$6,250.00
Cost to exercise stock options (amount to pay the company), not including additional taxes
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