Future Scenarios
Step-by-step dilution planning — ESOP buffer, advisory pool, and new investor impact
ESOP Pool Fully Named — No Buffer Left
All 5,000 ESOP shares are already named to 12 team members. There is zero capacity to grant new ESOP to future hires or reward existing employees.
Total Shares
1,05,970
Total ESOP Pool
5,000 shares
Reserved in cap table
Named to Employees
5,000 shares
12 team members named
Available for New Grants
0 shares
⚠ No buffer remaining
Current ESOP Named Grants (All 5,000 Shares Allocated)
Unexercised — no certificates issued. But the pool is 100% named with zero buffer.
| # | Name | Named Shares | % of Pool | |
|---|---|---|---|---|
| 1 | Ashish Gupta | 1,000 | 20.0% | |
| 2 | Bishnu Prasad Sahoo | 1,000 | 20.0% | |
| 3 | Pranjul Gupta | 500 | 10.0% | |
| 4 | Manas Chandra Lenka | 400 | 8.0% | |
| 5 | Satyavir Singh | 150 | 3.0% | |
| 6 | Satya Vir Singh | 550 | 11.0% | |
| 7 | Gautam Singh | 400 | 8.0% | |
| 8 | Chayan Sarkar | 200 | 4.0% | |
| 9 | Shikhar Gupta | 200 | 4.0% | |
| 10 | Amit Saraogi | 200 | 4.0% | |
| 11 | Arun Verma | 200 | 4.0% | |
| 12 | Ashish Parida | 200 | 4.0% | |
| Total Named | 5,000 | 100% | ||
Recommended Action
Create a fresh 5,000-share ESOP buffer pool for future employee grants, and a separate 4,000-share Advisory Pool for advisors. This requires issuing 9,000 new shares, which will dilute all existing holders. Proceed to Step 2 to see the full impact.