Inputs  

Secondary Transaction (Present Date)  Equitybee Contract (Present Date)  Target Company (Liquidity Date) 
Original Investment Amount ($)
$

Original Investment Amount
$

Share Price Upon Liquidity Event (Exit Value) ($)
$

Secondary Share Purchase Price ($)
$

Annual Interest Rate
%

Implied Exit Multiple Over Present Date Secondary Price
per Share
X

Secondary Brokerage Fee (%)
%

Share Incentive Percentage (SIP) (%)
%

Implied Exit Multiple Over Effective Exercise Price Per Share
$

Effective Exercise Price Per Share ($)
$

Time to Liquidity Event (in years)^{(1)}
Years


Equitybee Brokerage Fee %
%


Carried Interest %
%

Outputs & Proceeds^{(1)}  

Investment Abstract  Equitybee  Secondary 
Purchased Shares 


Funded Shares 


Original Investment Amount 
$

$

Brokerage Fee 
$

$

Total Investment Cost 
$

$

Liquidity Waterfall  
Equitybee  Secondary  
Value of Purchased Shares Upon Liquidity Event^{(3)} 
$


Value of Funded Shares Upon Liquidity Event^{(3)} 
$


Original Principal Repayment 
$


Annual Interest Rate Return 
$


Share Incentive Percentage Return 
$


Contract Settlement Amount 
$


Contract Profit (Loss) 
$


Carried Interest Payable by Investor 
$


Post Carried Interest Investment Proceeds^{(2)} 
$

$

Projected Returns^{(1)}  

Equitybee  Secondary  
Total Investment Cost 
$

$

Post Carried Interest Investment Proceeds^{(2)} 
$

$

Post Fees Investment Profit (Loss) 
$

$

Net ROI 
%

%

Net IRR 
%

%

Exit PPS Inflection Point 
$

Important: The estimations inserted and the received results of the calculations on this page should be used strictly for illustrative purposes. Actual rates of return may vary and the estimates on this page are no guarantee and are not intended to cover all possible scenarios or outcomes. There is no guarantee of a liquidity event. Each Investor should carefully review and understand the details of any investment and only make an investment decision based on a complete understanding of the investments. EquityBee does not assume responsibility for any differences between the estimated and actual final rates of return. The amounts shown do not include estimates for taxes. Please consult your tax accountant as there may be tax considerations on profit amounts. Results may vary with each use and over time.
Equitybee executes private financing contracts (PFCs), private placements which are speculative, illiquid, contain substantial risk and may result in the complete loss of capital to the investor. These risks may be greater during extreme market conditions. PFCs do not grant or transfer ownership of startup company stock. Please review the private placement memorandum carefully before investing. The projections or other information generated by the EquityBee US Deal Simulator regarding the likelihood of various investment outcomes are hypothetical in nature, do not reflect actual investment results and are not guarantees of future results. No representation is made that results similar to those shown can be achieved. Actual rates of return may vary and the estimates on this page are no guarantee and are not intended to cover all possible scenarios or outcomes. There is no guarantee of a liquidity event. Each Investor should carefully review and understand the details of any investment and only make an investment decision based on a complete understanding of the investments. EquityBee does not assume responsibility for any differences between the estimated and actual final rates of return. The amounts shown do not include estimates for taxes. Please consult your tax accountant as there may be tax considerations on profit amounts. Results may vary with each use and over time. Proceeds may be distributed in either cash or shares. At the time of the liquidity event, the employee seeking funding has sole discretion to settle with cash or shares. Securities are offered through EquityBee Securities, LLC, member FINRA.
Original Investment Amount
As defined in the Private Placement Memorandum
("PPM").

Secondary Share Purchase Price
Cost to purchase a share

Secondary Brokerage Fee
Estimated brokerage, management, and/or other
fees incurred through purchasing shares, as a percent of initial investment amount.

Annual Interest Rate (Compounded Annually)
Investors' initial investment amount will
accrue a compound annual interest  starting from the options funding date up until
the potential liquidity event. If the employee's proceeds are insufficient,
investors will first receive their original investment back, as well as any
remaining amount. This payment is subject to Equitybee's 5% carry fee.

Stock Incentive Percentage (SIP)
Following a successful liquidity event,
investors will receive a share incentive, as outlined in the agreement. If the
employee's proceeds are insufficient, investors will first receive their original
investment amount and annual interest, as well as any remaining amount. This payment
is subject to Equitybee's 5% carry fee.

Effective Exercise Price Per Share
The weighted average of the employee's
option(s) strike price plus estimated taxes due.

Equitybee Brokerage Fee
Onetime fee equal to 5% of the Principal
Subscription Amount.

Carried Interest %
Portion of the Investor Returns due to the
Organizer (as defined in the PPM) upon distribution.

Share Price Upon Liquidity Event (Exit Value)
This is the hypothetical share price used to
calculate the investors proceeds at the time of a liquidity event.

Agreed Value of Unrestricted Public Stock
Share price used to calculate settlement
amounts when an Employee opts to settle in shares.

Time (Years) to Liquidity Event
The time in years between investing in the offer and the portfolio company's
liquidity
event; the simulator will use this assumption to calculate the interest.

Funded Shares
The number of options that the Employee (as
defined in the PPM) exercised using the Principal Subscription Amount.

Purchased Shares
The number of shares purchased in a secondary
transaction.

Total Amount Paid By Investor
The Principal Subscription Amount plus the
Brokerage Fee.

Implied Exit Multiple Over Present Date
Secondary Price per Share
Calculated by dividing the share price upon
liquidity event and the secondary share purchase price.

Implied Exit Multiple Over Effective Exercise
Price Per Share
Calculated by dividing the share price upon
liquidity event and either the effective exercise price per share

Gross Proceeds (Upon Liquidity Event)
The number of Funded Shares multiplied by the
Share Price Upon Liquidity Event or agreed Value of Unrestricted Public Stock.

Interest Amount (Compounded Annually)
Interest earned on the Principal Subscription
Amount.

Stock Incentive Amount
Calculated as a percentage of the total value
received by the Employee in connection with the Trigger Event.

Contract Profit (Loss)
Investor proceeds in excess or deficient of the
Principal Subscription Amount.

Investment Returns Post Carry Fee
Calculated as the stock incentive amount plus
interest, net of carried interest.

Total Investment Proceeds (Post Fees)
Principal amount plus investment returns net of
carried interest.

Carried Interest Payable by Investor
Carried Interest paid by Investors to Equitybee

Total Employee Proceeds
The net proceeds, if any, realized by the
Employee (as defined in the PPM) on the Funded Shares.

Total Investment Proceeds (Post Fees)
Your total proceeds (your total proceeds (net
of the 5% upfront Brokerage Fee and the 5% carry fee) following a successful
liquidity event.

Investment Profits/Loss (Net of all fees)
The net profits or loss after the return of the Principal Subscription Amount.

Net ROI
Return on invested capital

IRRI
Annualized rate of return

Investor Settlement Amount
Amount entitled to Equitybee investors before carried interest

Gross Investor Receivable
Amount entitled to investors before carried interest

Pre Carried Interest Investor Return
Amount above or below the original investment amount excluding carried interest

Intersection Post Terminal PPS
The Share Price Upon Liquidity Event where Eqitybee's ROI equal secondary's ROI

Distribution Amount (if settled in Shares)
Assumes employee settles in shares. Value calculated as Total Invement Proceeds
(Post Fees) divided by Agreed Value of Unrestricted Public Stock, rounded down to
nearest whole share.
