Model cash, equity, and bonus compensation in one collaborative canvas.
Capture the full compensation story with flexible inputs for one-time payouts, recurring payments, vesting schedules, and probabilistic bonuses. Assumptions like stock price growth and base salary drive instant forecasts.
Total projected value
$162,500
Cash $162,500 · Equity $0
Cash compensation
$162.5K
Includes recurring, one-time, and expected bonuses
Equity value
$0.0
0 projected shares vested
Assumptions
Set shared assumptions that power conversions and projections.
Used to convert dollar-based grants into shares.
Apply a positive or negative growth assumption to future vest dates.
Drives bonus percentages and the recurring base salary entry in the table below.
One-time payments
Capture cash or equity events such as signing bonuses or spot grants.
Quick add
No one-time payments added yet.
Recurring compensation
Model ongoing cash or equity that repeats on a fixed cadence.
| Label | Amount | Start date | End date | Frequency | Type | Actions |
|---|---|---|---|---|---|---|
| Managed via assumptions |
Base salary is saved automatically as a monthly cash payment. Adjust the start and end dates here if the payout window differs.
Equity grants
Map vesting schedules, cliffs, and conversion assumptions to understand future value.
No equity grants configured yet.
Bonuses
Incorporate probabilistic payouts with support for flat and percentage-based awards.
No bonuses modeled yet.
Cash flow and vesting timeline
Events are probability-weighted where applicable.
| Date | Category | Label | Cash | Equity value | Shares |
|---|---|---|---|---|---|
| Oct 1, 2025 | Recurring Payment | Base salary | $12,500 | — | — |
| Nov 1, 2025 | Recurring Payment | Base salary | $12,500 | — | — |
| Dec 1, 2025 | Recurring Payment | Base salary | $12,500 | — | — |
| Jan 1, 2026 | Recurring Payment | Base salary | $12,500 | — | — |
| Feb 1, 2026 | Recurring Payment | Base salary | $12,500 | — | — |
| Mar 1, 2026 | Recurring Payment | Base salary | $12,500 | — | — |
| Apr 1, 2026 | Recurring Payment | Base salary | $12,500 | — | — |
| May 1, 2026 | Recurring Payment | Base salary | $12,500 | — | — |
| Jun 1, 2026 | Recurring Payment | Base salary | $12,500 | — | — |
| Jul 1, 2026 | Recurring Payment | Base salary | $12,500 | — | — |
| Aug 1, 2026 | Recurring Payment | Base salary | $12,500 | — | — |
| Sep 1, 2026 | Recurring Payment | Base salary | $12,500 | — | — |
| Oct 1, 2026 | Recurring Payment | Base salary | $12,500 | — | — |