Model Executive LTI Grants, Vesting Schedules & Share Dilution
Structure long-term incentive packages across RSUs, Stock Options, and PSUs. Calculate target share counts, model multi-year vesting tranche timelines, and simulate stock appreciation scenarios.
1. Grant & Vehicle Parameters
Configure target LTI valuation, stock price, and equity vehicle mix
Models terminal value
2. Modeled Grant & Terminal Valuation
Total shares awarded and projected unvested retention value
Total Shares Awarded
$600,000 grant value
1-Year Cliff Vesting
$150,000 at grant FMV
Projected 4-Yr Terminal Val
$878,460
Assumes +10%/yr appreciation
Vesting Horizon Breakdown
4-Year Schedule
3. Multi-Year Vesting Tranche Schedule
Detailed breakdown of shares vesting per tranche, vested cumulative percentage, and projected values
| Vesting Milestone | Tranche Share Count | Cumulative % Vested | Grant FMV Value ($) | Projected Stock Price ($) | Projected Vested Value ($) |
|---|
4. Executive Offer / Grant Disclosure Snippet
Loading offer disclosure snippet...