| A | B | C | D | E | F | G | H | I | J | K | L | M | N | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Person | Relationship | Capacity | Location | Role | Event | Time Risk | Cash Risk | Salary | Relativity | Shares | Ending Pie | Current Pie | |
2 | Total Shares | 188.00 | 1,880,000 | |||||||||||
3 | Total Shares Out | 143.20 | 1,432,000 | |||||||||||
4 | ||||||||||||||
5 | Founder Shares | 72.00 | 720,000 | 38.298% | 50.279% | |||||||||
6 | 1 | Arauz | Founder | 5 | NYC | Board | -- | Sep 2015 | < $10,000 | $176,000 | 16.00 | 160,000 | 8.511% | 11.173% |
7 | 2 | Jones | Founder | 5 | NYC | Board | -- | Sep 2015 | < $10,000 | $176,000 | 16.00 | 160,000 | 8.511% | 11.173% |
8 | 3 | Raheja | Founder | 5 | NYC | Board | -- | Sep 2015 | < $10,000 | $176,000 | 16.00 | 160,000 | 8.511% | 11.173% |
9 | 4 | Seldin | Founder | 4 | NYC | Board | -- | Sep 2015 | < $10,000 | $143,000 | 12.00 | 120,000 | 6.383% | 8.380% |
10 | 5 | Zacharias | Founder | 4 | NYC | Board | -- | Sep 2015 | < $10,000 | $143,000 | 12.00 | 120,000 | 6.383% | 8.380% |
11 | ||||||||||||||
12 | Employee Shares & Grants | 116.00 | 1,160,000 | 61.702% | 24.581% | |||||||||
13 | Shares Outstanding | N/A | 44.80 | 448,000 | 23.830% | |||||||||
14 | 6 | |||||||||||||
15 | 7 | Employee 7 | Member | 3 | NYC | Member | -- | Apr 2016 | < $5,000 | $99,750 | 8.00 | 80,000 | 4.255% | 5.587% |
16 | 8 | Employee 8 | Member | 2 | NYC | Member | -- | July 2016 | < $5,000 | $76,000 | ||||
17 | 9 | |||||||||||||
18 | 10 | |||||||||||||
19 | 11 | $180,500 | 20.00 | |||||||||||
20 | 12 | $152,000 | 16.00 | |||||||||||
21 | 13 | You? | Member | 6 | NYC | Member | -- | Jan 2016 | < $5,000 | $180,500 | 12.00 | 120,000 | 6.383% | 8.380% |
22 | 14 | You? | Member | 5 | NYC | Member | -- | Sep 2015 | < $5,000 | $152,000 | 8.00 | 80,000 | 4.255% | 5.587% |
23 | 15 | You? | Member | 4 | NYC | Member | -- | Mar 2016 | < $5,000 | $123,500 | 4.00 | 40,000 | 2.128% | 2.793% |
24 | 16 | You? | Member | 3 | NYC | Member | -- | Apr 2016 | < $5,000 | $99,750 | 3.20 | 32,000 | 1.702% | 2.235% |
25 | 17 | You? | Member | 2 | NYC | Member | -- | May 2016 | < $5,000 | $76,000 | 0 | 0.000% | 0.000% | |
26 | 18 | You? | Member | 1 | NYC | Member | -- | Jun 2016 | < $5,000 | $57,000 | 0 | 0.000% | 0.000% |