Equity Exit Waterfall Calculator

Exit & Company Structure

Exit Valuation ($)

Total Preferred Invested ($) Aggregate liquidation preference amount

Preferred Ownership % (fully-diluted)

Liquidation Preference Multiple

Participation Type

Your Role

Your Ownership % (fully-diluted)

Your Option Strike (total cost to exercise $) Total exercise cost; enter 0 for RSAs or vested stock

Your Cost Basis (tax) ($) For tax gain calculation

Your Gross Proceeds

—

Your Net (after exercise)

—

Preferred Total (all)

—

Common Pool

—

Layer	Recipient	Amount	% of Exit	Notes