Allocation Parameters Ref: ₩190,000
Total Gross Bonus
₩50,000,000
Stock Allocation % (Min 60% in deal)
60%
Holding Horizon
3 Years
HBM Supercycle
+15.0% / yr CAGR
Modest Growth
+8.0% / yr CAGR
Flat Memory Cycle
0.0% / yr CAGR
Chip Downturn
-10.0% / yr CAGR
Custom Annual Stock CAGR
+15.0%
Income Tax Withholding
24%
Projected Realization & Trajectory Deterministic Cycle Model
Immediate Net Cash
₩15,200,000
Gross: ₩20,000,000 (40%)
Granted Shares Count
Initial Value: ₩30,000,000
Future Equity Realization
₩45,626,250
1.52x over 3 yrs
Total Realized Payout
₩65,626,250
+₩15,626,250 vs 100% Cash
Audit Ledger Breakdown
| Component | Formula / Basis | Nominal (Gross) | Projected Net |
|---|---|---|---|
| Cash Allocation Portion | 40% of ₩50.0M bonus | ₩20,000,000 | ₩15,200,000 |
| Equity Allocation Portion | 60% of ₩50.0M bonus (157 shs) | ₩30,000,000 | ₩22,800,000 |
| Compound Equity Growth | +15.0% CAGR over 3 yrs | +₩15,626,250 | +₩15,626,250 |
| Total Realized Compensation | Liquid Cash + Future Equity | ₩65,626,250 | ₩53,626,250 |