STUD
← Plays

Calculate · Assess & Decide · Analysis & Finance

Founder equity split with a vesting schedule

A defensible cofounder equity split with a vesting schedule and a leaver buy-back, reconciling to 100%.

You receive: A reviewed equity-split + vesting calculator + the passing test report, run on your cap table.

Part of Pitch Investors

Opens soon

Cost25 credits
ProtectionHeld until verified delivery

This play is verified and ready. It opens soon, once sign-in and payments are live.

Example

A sample of what this play produces. Your result is generated for your inputs.

10Option pool pct
100Cap table total

Cap table

IdAlloc pct
alice49.5
bob27
carol13.5

Leaver

Idcarol
Retained pct5.06
Redistributed pct8.44
Buyback price cents25
Final cap table
IdAlloc pct
alice54.96
bob29.98
carol5.06
Final cap table total100
Inputs
Cofoundersalice:55;bob:30;carol:15
Split basispoints-weighted
Founding date2026-01-01
Total vest months48
Cliff months12
Bucket months1
Option pool pct10
Leaver idcarol
Leaver date2027-07-15
Unvested treatmentredistribute-pro-rata
Buyback basisfixed-price-per-share
Buyback price per share0.25

Illustrative worked example on a fictional three-cofounder startup (alice, bob, carol): STUD itself is sole-founder (Dan Schmitz) and pre-incorporation, so it has no cap table of its own, and a real buyer's cofounders, points, and dates slot in identically. Arithmetic recomputed against the tasks.py compute_equity_split reference oracle (_equity_reference), 2026-08-13: points 55:30:15 over the 90 percent left after a 10 percent option pool give 49.5 / 27.0 / 13.5, an exact 100.00 with the pool. Carol leaving at month 18 of a 48-month schedule with a 12-month cliff and monthly buckets has vested 18/48 of her 13.5 points: she retains 5.06 percent (round(1350 x 18 / 48) = 506 hundredths) and her unvested 8.44 percent redistributes pro rata by largest remainder, alice +5.46 to 54.96 and bob +2.98 to 29.98. The fixed buy-back price of $0.25 per share is 25 cents, and both cap tables total exactly 100.00. On the fair-market-value basis the buy-back price would be null: that valuation, like the split itself, stays a human decision; this play settles the cap-table and vesting arithmetic.

Get early access to STUD the day it goes live.