Indinero Cap Sheet Template

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P
1
2					To Download, click File>Make a Copy
3
4	Name	Date	Email	Address	Legal representative	Company	Role	Common Shares	Preferred Shares	Options	Convertible equity (Warrents, SAFEs etc)	Total	Total (Fully Diluted)	Ownership of Company	Ownership of Company (if fully diluted)	Notes
5	John Doe					X Company	CEO & Co-Founder	250,000		50,000		$250,000	$300,000	39%	25%
6	Jane Doe					X Company	COO & Co-Founder	250,000		50,000		$250,000	$300,000	39%	25%
7	Jake Angel					Heavenly Capital	Investor		100,000			$100,000	$100,000	16%	8%
8	Martin Dough					X Company	CFO	20,000		20,000		$20,000	$40,000	3%	3%	10K will vest in 1 yr, 5K in 2 years, 5k in 3 years
9	Michelle Do					X Company	CIO	20,000		20,000		$20,000	$40,000	3%	3%	10K will vest in 1 yr, 5K in 2 years, 5k in 3 years
10	Jane Angel					Harp Capital	Investor				100,000	$0	$100,000	0%	8%	Convertible Equity Note, 18 months maturity, 5% interest rate
11	Employee Option Pool (Unallocated)									250,000		$0	$250,000		21%
12	Employee Option Pool (Allocated)									50,000		$0	$50,000		4%
13												$0	$0		0%
14								540,000	100,000	440,000	100,000	$640,000	$1,180,000	100%	100%
15
16
17	Available Shares
18	$2,000,000
19
20	Shares Issued
21	$540,000
22
23	Price Per Share
24	$1.00
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100