JavaScript required
We’re sorry, but Coda doesn’t work properly without JavaScript enabled.
Gallery
Compensation Tracker Template
Share
Explore
Gallery
Compensation Tracker Template
Company Compensation Tracker
Employee Summary
Add Data
Cap Table Summary
Pending Board Approval
Setup
Roster
Transactions
Stock Classes & Vesting
Departments & Roles
Setup
Stock Classes & Vesting
Fully Diluted Capitalization:
12,000,000
shares
Available Option Pool:
1,050,000
shares;
8.75%
fully diluted
1 basis point:
1,200
shares
Most Recent Price: $
1.5
Stock Classes
Stock Classes
2
Shares (Type)
Total Issued
% of Fully Diluted
Total Allocated
Price per Share
Shares (Type)
Total Issued
% of Fully Diluted
Total Allocated
Price per Share
1
Common
10,000,000
83.33%
8,950,000
2
Series Seed Preferred
2,000,000
16.67%
1,866,350
$1.500000
There are no rows in this table
Vesting Schedules
Vesting Schedules
Vesting Schedule
Vesting Schedule
1
no vest
2
1 yr; no cliff
3
2 yr; no cliff
4
4yr; 1yr cliff
There are no rows in this table
Vesting Calculations
Vesting Calculations
Vesting Schedule
Month
Vested %
Vesting Schedule
Month
Vested %
no vest
1
0
100%
1 yr; no cliff
13
0
0%
1
8.33%
2
16.67%
3
25%
4
33.33%
5
41.67%
6
50%
7
58.33%
8
66.67%
9
75%
10
83.33%
11
91.67%
12
100%
2 yr; no cliff
25
0
0%
1
4.17%
2
8.33%
3
12.5%
4
16.67%
5
20.83%
6
25%
7
29.17%
8
33.33%
9
37.5%
10
41.67%
11
45.83%
12
50%
13
54.17%
14
58.33%
15
62.5%
16
66.67%
17
70.83%
18
75%
19
79.17%
20
83.33%
21
87.5%
22
91.67%
23
95.83%
24
100%
4yr; 1yr cliff
38
0
0%
12
25%
13
27.08%
14
29.17%
15
31.25%
16
33.33%
17
35.42%
18
37.5%
19
39.58%
20
41.67%
21
43.75%
22
45.83%
23
47.92%
24
50%
25
52.08%
26
54.17%
27
56.25%
28
58.33%
29
60.42%
30
62.5%
31
64.58%
32
66.67%
33
68.75%
34
70.83%
35
72.92%
36
75%
37
77.08%
38
79.17%
39
81.25%
40
83.33%
41
85.42%
42
87.5%
43
89.58%
44
91.67%
45
93.75%
46
95.83%
47
97.92%
48
100%
Gallery
Share
Want to print your doc?
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
Ctrl
P
) instead.