STARTUP X
Exercise Price $0.21 # Options 3,500
Last Preferred Price $23.57 Dilution 15%
Current Valuation $1,200,000,000
Fully Diluted Shares 50,912,176
Price/Share Exit Valuation Per Share Proceeds Proceeds
$23.57 $1,200,000,000 $23.36 $81,760
$30.00 $1,527,365,295 $29.79 $104,265
$40.00 $2,036,487,060 $39.79 $139,265
$50.00 $2,545,608,825 $49.79 $174,265
$60.00 $3,054,730,590 $59.79 $209,265
$210.00 $10,691,557,064 $209.79 $734,265
STARTUP Y
Exercise Price $1.28 # Options 3,500
Last Preferred Price $23.57 Dilution 15%
Current Valuation $1,000,000,000
Fully Diluted Shares 42,426,814
Price/Share Exit Valuation Per Share Proceeds Proceeds
$23.57 $1,000,000,000 $22.29 $78,015
$30.00 $1,272,804,412 $28.72 $100,520
$40.00 $1,697,072,550 $38.72 $135,520
$50.00 $2,121,340,687 $48.72 $170,520
$60.00 $2,545,608,825 $58.72 $205,520
$75.00 $3,182,011,031 $73.72 $258,020
STARTUP Y
Exercise Price $0.21 # Options 4,300
Last Preferred Price $23.57 Dilution 15%
Current Valuation $1,200,000,000
Fully Diluted Shares 50,912,176
Price/Share Exit Valuation Per Share Proceeds Proceeds
$23.57 $1,000,000,000 $22.29 $78,015
$30.00 $1,272,804,412 $28.72 $100,520
$40.00 $1,697,072,550 $38.72 $135,520
$50.00 $2,121,340,687 $48.72 $170,520
$60.00 $2,545,608,825 $58.72 $205,520
$75.00 $3,182,011,031 $73.72 $258,020
6.8745833E-05
$82,495 $23.36
3,500
$81,760
Proceeds after dilution 0.000069 $82,800
$69,496
$88,625
$118,375
$148,125
$177,875
$624,125
0.21
1.28
$22.29
3,500
$78,015
Proceeds after dilution
$66,313
$85,442
$115,192
$144,942
$174,692
$219,317
Pnl per share Total
$23.36 $100,448.00
Proceeds after dilution
$66,313
$85,442
$115,192
$144,942
$174,692
$219,317
0.006874583333
profit per option
number of options
current profit
1.07 3745
profit per option
number of options
current profit
