Setup
Stock Classes & Vesting
Stock Classes & Vesting
12,000,000
1,050,000
8.75%
1,200
1.5
Stock Classes
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 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 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%
Want to print your doc?
This is not the way.
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.