Stock options calculation
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAK
1
Nb in
bracket
BracketChoiceNameRoleExperience
Role-based
component
Experience
component
Risk
Layer
What happens if I go for "Higher Salary"?What happens if I go for "Higher Equity"?
2
How much will I get
if Buffer sells/ is valued at...
How much will I get
if Buffer sells/ is valued at...
3
Total
Equity
(old)
Total Equity (new)
Number
of shares/
options
At $100mAt $200mAt $600m
Total
Equity
(old)
Total
Equity
(new)
Number
of shares/
options
At $100mAt $200mAt $600m
4
116-30EquityJoseEngineerAdvanced0.81.2100.096%0.086%10806$77,383$154,767$464,3000.125%0.112%14048$100,598$201,196$603,589
5
216-30EquityTom DCustomer DevelopmentIntermediate0.651.1100.072%0.064%8048$57,634$115,269$345,8060.093%0.083%10463$74,925$149,849$449,548
6
331-60EquityMaximeGrowth and DataAdvanced0.71.2100.084%0.075%9455$67,710$135,421$406,2620.109%0.098%12292$88,023$176,047$528,141
7
431-60EquityPhilippeEngineerAdvanced0.81.2100.096%0.086%10806$77,383$154,767$464,3000.125%0.112%14048$100,598$201,196$603,589
Phil to email Randy
8
531-60SalaryEricEngineerIntermediate0.81.1100.088%0.079%9906$70,935$141,869$425,6080.114%0.102%12877$92,215$184,430$553,290
9
631-60EquityDave ODesignerIntermediate0.71.1100.077%0.069%8667$62,068$124,136$372,4070.100%0.090%11268$80,688$161,376$484,129
10
731-60EquityJulianGrowth and DataIntermediate0.71.1100.077%0.069%8667$62,068$124,136$372,4070.100%0.090%11268$80,688$161,376$484,129
11
831-60SalaryJimProduct CreatorIntermediate0.751.1100.083%0.074%9287$66,501$133,002$399,0070.107%0.096%12073$86,452$172,903$518,710
Kat to email Randy
12
931-60EquityKatEngineerIntermediate0.81.1100.088%0.079%9906$70,935$141,869$425,6080.114%0.102%12877$92,215$184,430$553,2906/24/2015
13
1031-60SalaryDannyHappiness HeroIntermediate0.51.1100.055%0.049%6191$44,334$88,668$266,0050.072%0.064%8048$57,634$115,269$345,806
already updated with foresight, only need to change formula
14
1131-60SalaryMarc AnthonyProduct CreatorIntermediate0.751.1100.083%0.074%9287$66,501$133,002$399,0070.107%0.096%12073$86,452$172,903$518,710
15
1231-60SalaryPhilippeMEngineerAdvanced0.81.2100.096%0.086%10806$77,383$154,767$464,3000.125%0.112%14048$100,598$201,196$603,589
16
1331-60SalaryIvanaEngineerAdvanced0.81.2100.096%0.086%10806$77,383$154,767$464,3000.125%0.112%14048$100,598$201,196$603,589
17
1431-60EquitySteveDesignerIntermediate0.71.1100.077%0.069%8667$62,068$124,136$372,4070.100%0.090%11268$80,688$161,376$484,129
18
1531-60SalaryRossHappiness HeroAdvanced0.51.2100.060%0.054%6754$48,365$96,729$290,1870.078%0.070%8780$62,874$125,748$377,243
19
1631-60SalarySandrineMultimedia ProducerIntermediate0.551.1100.061%0.054%6810$48,768$97,535$292,6050.079%0.070%8853$63,398$126,796$380,387
20
1731-60SalaryMarcusEngineerIntermediate0.81.1100.088%0.079%9906$70,935$141,869$425,6080.114%0.102%12877$92,215$184,430$553,290
21
1831-60SalaryKellyHappiness HeroAdvanced0.51.2100.060%0.054%6754$48,365$96,729$290,1870.078%0.070%8780$62,874$125,748$377,243
22
1931-60SalaryAlexEngineerIntermediate0.81.1100.088%0.079%9906$70,935$141,869$425,6080.114%0.102%12877$92,215$184,430$553,290
23
2031-60SalaryRoyCustomer DevelopmentIntermediate0.651.1100.072%0.064%8048$57,634$115,269$345,8060.093%0.083%10463$74,925$149,849$449,548
24
2131-60SalaryAlfredCommunityIntermediate0.51.1100.055%0.049%6191$44,334$88,668$266,0050.072%0.064%8048$57,634$115,269$345,806
25
2231-60EquityLorenzDesignerAdvanced0.71.2100.084%0.075%3585$25,672$51,344$154,0330.109%0.098%12292$88,023$176,047$528,141
26
2331-60SalaryJordanEngineerIntermediate0.81.1100.088%0.079%9906$70,935$141,869$425,6080.114%0.102%12877$92,215$184,430$553,290
27
2431-60EquityKyleProduct CreatorIntermediate0.751.1100.083%0.074%9287$66,501$133,002$399,0070.107%0.096%12073$86,452$172,903$518,710
28
2531-60EquityJamesDesignerAdvanced0.71.2100.084%0.075%9455$67,710$135,421$406,2620.109%0.098%12292$88,023$176,047$528,141
29
2631-60SalaryAshContent CrafterAdvanced0.551.2100.066%0.059%7429$53,201$106,402$319,2060.086%0.077%9658$69,161$138,323$414,968
30
2731-60EquityHumberEngineerIntermediate0.81.1100.088%0.079%9906$70,935$141,869$425,6080.114%0.102%12877$92,215$184,430$553,290
31
2831-60EquityMattGrowth and DataAdvanced0.71.2100.084%0.075%9455$67,710$135,421$406,2620.109%0.098%12292$88,023$176,047$528,141
32
2931-60EquityMike ECustomer DevelopmentIntermediate0.651.1100.072%0.064%8048$57,634$115,269$345,8060.093%0.083%10463$74,925$149,849$449,548
33
3031-60SalaryAmyHappiness HeroAdvanced0.51.2100.060%0.054%6754$48,365$96,729$290,1870.078%0.070%8780$62,874$125,748$377,243
34
35
3161-120PendingDebCulture ScoutAdvanced0.651.2250.031%0.028%3512$25,150$50,299$150,8970.041%0.036%4566$32,694$65,389$196,167
36
3261-120PendingBorisEngineerAdvanced0.81.2250.038%0.034%4322$30,953$61,907$185,7200.050%0.045%5619$40,239$80,479$241,436
37
3361-120PendingArielleCommunity ChampionIntermediate0.51.1250.022%0.020%2476$17,734$35,467$106,4020.029%0.026%3219$23,054$46,108$138,323
38
3561-120PendingKarimFinance PlannerIntermediate0.651.1250.029%0.026%3219$23,054$46,108$138,3230.037%0.033%4185$29,970$59,940$179,819
39
3661-120PendingMarcus SMarketing SpecialistAdvanced0.551.2250.026%0.024%2972$21,280$42,561$127,6820.034%0.031%3863$27,665$55,329$165,987
40
3761-120PendingToddHappiness HeroAdvanced0.51.2250.024%0.021%2702$19,346$38,692$116,0750.031%0.028%3512$25,150$50,299$150,897
41
3861-120PendingBorisBackend/Frontend DeveloperAdvanced0.81.2250.038%0.034%4322$30,953$61,907$185,7200.050%0.045%5619$40,239$80,479$241,436
42
3961-120PendingFedericoBackend/Frontend DeveloperAdvanced0.81.2250.038%0.034%4322$30,953$61,907$185,7200.050%0.045%5619$40,239$80,479$241,436
43
4061-120PendingJulietHappiness HeroAdvanced0.51.2250.024%0.021%2702$19,346$38,692$116,0750.031%0.028%3512$25,150$50,299$150,897
44
4161-120PendingDarcyTwitter HeroIntermediate0.51.1250.022%0.020%2476$17,734$35,467$106,4020.029%0.026%3219$23,054$46,108$138,323
45
4261-120PendingBonnieCommunity ChampionIntermediate0.51.1250.022%0.020%2476$17,734$35,467$106,4020.029%0.026%3219$23,054$46,108$138,323
46
4361-120PendingAdnanBackend/Frontend DeveloperAdvanced0.81.2250.038%0.034%4322$30,953$61,907$185,7200.050%0.045%5619$40,239$80,479$241,436
47
4461-120PendingHannahHappiness HeroAdvanced0.51.2250.024%0.021%2702$19,346$38,692$116,0750.031%0.028%3512$25,150$50,299$150,897
48
4561-120
Bootcamp
David SaundersHappiness HeroIntermediate0.51.1250.022%0.020%2476$17,734$35,467$106,4020.029%0.026%3219$23,054$46,108$138,323
49
4661-120PendingSuperProduct CreatorIntermediate0.751.1250.033%0.030%3715$26,600$53,201$159,6030.043%0.038%4829$34,581$69,161$207,484
50
4761-120PendingKatieBackend/Frontend DeveloperAdvanced0.81.2250.038%0.034%4322$30,953$61,907$185,7200.050%0.045%5619$40,239$80,479$241,436
51
4861-120PendingTylerProduct DesignerAdvanced0.71.2250.034%0.030%3782$27,084$54,168$162,5050.044%0.039%4917$35,209$70,419$211,256
52
4961-120PendingMickHappiness HeroIntermediate0.51.1250.022%0.020%2476$17,734$35,467$106,4020.029%0.026%3219$23,054$46,108$138,323
53
5061-120PendingStephanieLife SaverIntermediate0.51.1250.022%0.020%2476$17,734$35,467$106,4020.029%0.026%3219$23,054$46,108$138,323
54
55
Additonal Rodolphe Notes:
56
> When you make your decision, we will grant you equity accordingly thanks to our cool lawyers.
57
> If you go for Higher Salary, I will email Randy to increase your salary +$10k per year, and also ask for this to be retroactive as of your first day as a full-time Buffer employee
58
> Equity is granted over a vesting schedule of 4 years, with a one year cliff. Here is what it means :) :
59
> After 12 months at Buffer - you will get 25% of your Total Equity. If you leave before having a 12-month tenure, you will not be able to access your equity
60
> After 12 months, your equity will be accessible every month until you can access your full equity, that is after a total of 48 months (4 years at Buffer)
61
> That means that starting month 13, your can access an extra 1/48th of total equity each month
62
> As an illustration, if you were to leave after 2.5 years, that is (12+12+6) months = 30 months spent at Buffer, 30/48 = you will be granted 62.5% of equity
63
> Joel & Leo will be working on how additional Equity can be issued to team members in the future, stay tuned :)
64
65
66
67
OldNew
68
11,256,46812,587,538
69
change this -->0.10%0.0858%
70
# of options10806.2092810806.20928
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
Loading...
 
 
 
Equity
Sheet1
Sheet5
Salary/Equity comparator