Cap Table — Post-Closing

All share counts are fully-diluted

Seed-1
Share Price0.30
Pre-Money$3.91M
New Money$1.75M
Post-Money$5.66M
Seed-2
SAFE Note — activated by Seed-1 · 20% discount
Share Price: 0.24
Seed-3
SAFE Note — activated by Seed-1 · 10% discount
Share Price: 0.27
Seed-4
Share Price0.61
Pre-Money$11.50M
New Money$2.50M
Post-Money$14.00M
Seed-5
Share Price0.76
Pre-Money$18.55M
New Money$1.75M
Post-Money$20.30M
Seed-6
Share Price0.85
Pre-Money$23.00M
New Money$4.50M
Post-Money$27.50M
81 investors · Post-Closing
Benjamin Richter
Total Shares
8,627,892
Ownership
26.72%
Common Stock
8,025,532
SAFE
93.0%
Options
500,000
SAFE
5.8%
Seed-2 Preferred
83,752
0.24/sh
1.0%
Seed-3 Preferred
18,608
0.27/sh
0.2%
Abe Burns
Total Shares
400,000
Ownership
1.24%
Common Stock
400,000
SAFE
100.0%
Daniel Han
Total Shares
155,221
Ownership
0.48%
Options
142,047
SAFE
91.5%
Seed-4 Preferred
13,174
0.61/sh
8.5%
Weston Richter
Total Shares
5,623,324
Ownership
17.41%
Options
189,371
SAFE
3.4%
Seed-1 Preferred
670,017
0.30/sh
11.9%
Seed-2 Preferred
628,140
0.24/sh
11.2%
Seed-3 Preferred
241,905
0.27/sh
4.3%
Seed-4 Preferred
1,547,911
0.61/sh
27.5%
Seed-5 Preferred
784,837
0.76/sh
14.0%
Seed-6 Preferred
1,561,143
0.85/sh
27.8%
Bob Sunness
Total Shares
203,966
Ownership
0.63%
Seed-2 Preferred
167,504
0.24/sh
82.1%
Seed-5 Preferred
36,462
0.76/sh
17.9%
Andrea Richter
Total Shares
20,938
Ownership
0.06%
Seed-2 Preferred
20,938
0.24/sh
100.0%
Ariel Richter
cosigner: Benjamin Richter
Total Shares
71,189
Ownership
0.22%
Seed-2 Preferred
71,189
0.24/sh
100.0%
Benjamin Richter & Ariel Richter
Total Shares
189,827
Ownership
0.59%
Seed-1 Preferred
134,003
0.30/sh
70.6%
Seed-3 Preferred
55,824
0.27/sh
29.4%
O'Brien Family Trust dtd 4/27/11
Total Shares
93,040
Ownership
0.29%
Seed-3 Preferred
93,040
0.27/sh
100.0%
Alexander Kerhulas
Total Shares
43,733
Ownership
0.14%
Seed-1 Preferred
25,125
0.30/sh
57.5%
Seed-3 Preferred
18,608
0.27/sh
42.5%
Adam Schwartz
Total Shares
39,650
Ownership
0.12%
Seed-3 Preferred
27,912
0.27/sh
70.4%
Seed-6 Preferred
11,738
0.85/sh
29.6%
Elizabeth Mei Han Li
Total Shares
18,608
Ownership
0.06%
Seed-3 Preferred
18,608
0.27/sh
100.0%
JCDK Ventures LLC
Total Shares
213,511
Ownership
0.66%
Seed-3 Preferred
130,256
0.27/sh
61.0%
Seed-4 Preferred
21,407
0.61/sh
10.0%
Seed-5 Preferred
33,014
0.76/sh
15.5%
Seed-6 Preferred
28,834
0.85/sh
13.5%
Joshua Miller
Total Shares
48,954
Ownership
0.15%
Seed-3 Preferred
37,216
0.27/sh
76.0%
Seed-6 Preferred
11,738
0.85/sh
24.0%
Marlon Lerer
Total Shares
252,752
Ownership
0.78%
Seed-1 Preferred
100,502
0.30/sh
39.8%
Seed-3 Preferred
37,216
0.27/sh
14.7%
Seed-4 Preferred
42,815
0.61/sh
16.9%
Seed-5 Preferred
26,161
0.76/sh
10.4%
Seed-6 Preferred
46,058
0.85/sh
18.2%
Jonathan Sklaroff
Total Shares
18,608
Ownership
0.06%
Seed-3 Preferred
18,608
0.27/sh
100.0%
James Layer
Total Shares
273,844
Ownership
0.85%
Seed-1 Preferred
167,504
0.30/sh
61.2%
Seed-3 Preferred
40,937
0.27/sh
14.9%
Seed-5 Preferred
65,403
0.76/sh
23.9%
Adam Lerer
Total Shares
137,718
Ownership
0.43%
Seed-1 Preferred
100,502
0.30/sh
73.0%
Seed-3 Preferred
37,216
0.27/sh
27.0%
D&M Nagel Family Partnership LP
Total Shares
967,811
Ownership
3.00%
Seed-1 Preferred
837,520
0.30/sh
86.5%
Seed-6 Preferred
130,291
0.85/sh
13.5%
June St. Partners LLC
Total Shares
67,001
Ownership
0.21%
Seed-1 Preferred
67,001
0.30/sh
100.0%
Larch LLC
Total Shares
1,675,041
Ownership
5.19%
Seed-1 Preferred
1,675,041
0.30/sh
100.0%
VT Partners LLC
Total Shares
1,675,041
Ownership
5.19%
Seed-1 Preferred
1,675,041
0.30/sh
100.0%
AAE Capital Holdings LLC
Total Shares
167,504
Ownership
0.52%
Seed-1 Preferred
167,504
0.30/sh
100.0%
Jackson Kalb
Total Shares
542,190
Ownership
1.68%
Options
450,000
SAFE
83.0%
Seed-1 Preferred
33,500
0.30/sh
6.2%
Seed-6 Preferred
58,690
0.85/sh
10.8%
Alex Claster
Total Shares
1,281,078
Ownership
3.97%
Common Stock
5,489
SAFE
0.4%
Options
963,849
SAFE
75.2%
Seed-1 Preferred
209,380
0.30/sh
16.3%
Seed-2 Preferred
83,752
0.24/sh
6.5%
Seed-3 Preferred
18,608
0.27/sh
1.5%
Katelyn Sharp
Total Shares
189,371
Ownership
0.59%
Options
189,371
SAFE
100.0%
Jack Davis
Total Shares
47,343
Ownership
0.15%
Options
47,343
SAFE
100.0%
Evan Richter Family Trust UAD 01/18/24
Total Shares
329,932
Ownership
1.02%
Seed-4 Preferred
205,839
0.61/sh
62.4%
Seed-5 Preferred
65,403
0.76/sh
19.8%
Seed-6 Preferred
58,690
0.85/sh
17.8%
Royce Burke
Total Shares
18,000
Ownership
0.06%
Options
18,000
SAFE
100.0%
Brad Richter
Total Shares
249,071
Ownership
0.77%
Seed-4 Preferred
164,671
0.61/sh
66.1%
Seed-6 Preferred
84,400
0.85/sh
33.9%
Stefan Richter
Total Shares
340,383
Ownership
1.05%
Seed-4 Preferred
164,671
0.61/sh
48.4%
Seed-5 Preferred
130,806
0.76/sh
38.4%
Seed-6 Preferred
44,906
0.85/sh
13.2%
Red Rocket Properties LLC
Total Shares
610,394
Ownership
1.89%
Seed-4 Preferred
329,343
0.61/sh
54.0%
Seed-5 Preferred
130,806
0.76/sh
21.4%
Seed-6 Preferred
150,245
0.85/sh
24.6%
YP Property Holdings LLC (Yuval Plattner)
Total Shares
46,322
Ownership
0.14%
Seed-4 Preferred
32,934
0.61/sh
71.1%
Seed-5 Preferred
7,169
0.76/sh
15.5%
Seed-6 Preferred
6,219
0.85/sh
13.4%
Marc Premselaar
Total Shares
154,549
Ownership
0.48%
Seed-4 Preferred
49,401
0.61/sh
32.0%
Seed-5 Preferred
98,105
0.76/sh
63.5%
Seed-6 Preferred
7,043
0.85/sh
4.6%
Mintzesota LLC (Michael Mintz)
Total Shares
50,129
Ownership
0.16%
Seed-4 Preferred
41,168
0.61/sh
82.1%
Seed-5 Preferred
8,961
0.76/sh
17.9%
Jordan Goldstein
Total Shares
16,467
Ownership
0.05%
Seed-4 Preferred
16,467
0.61/sh
100.0%
Jean Pierre Sosa
Total Shares
82,336
Ownership
0.25%
Seed-4 Preferred
82,336
0.61/sh
100.0%
Louis Premselaar
Total Shares
303,529
Ownership
0.94%
Seed-4 Preferred
164,671
0.61/sh
54.3%
Seed-5 Preferred
98,105
0.76/sh
32.3%
Seed-6 Preferred
40,753
0.85/sh
13.4%
Sunness Associates LLC I
cosigner: Bob Sunness
Total Shares
376,585
Ownership
1.17%
Seed-4 Preferred
164,671
0.61/sh
43.7%
Seed-5 Preferred
35,845
0.76/sh
9.5%
Seed-6 Preferred
176,069
0.85/sh
46.8%
The Deerfield Lane Trust
cosigner: Bob Sunness
Total Shares
376,585
Ownership
1.17%
Seed-4 Preferred
164,671
0.61/sh
43.7%
Seed-5 Preferred
35,845
0.76/sh
9.5%
Seed-6 Preferred
176,069
0.85/sh
46.8%
Sunness Associates LLC II
cosigner: Bob Sunness
Total Shares
376,585
Ownership
1.17%
Seed-4 Preferred
164,671
0.61/sh
43.7%
Seed-5 Preferred
35,845
0.76/sh
9.5%
Seed-6 Preferred
176,069
0.85/sh
46.8%
BOB R SUNNESS IRR GIFT TRUST UAD 12/11/12
cosigner: Bob Sunness
Total Shares
493,964
Ownership
1.53%
Seed-4 Preferred
164,671
0.61/sh
33.3%
Seed-5 Preferred
35,845
0.76/sh
7.3%
Seed-6 Preferred
293,448
0.85/sh
59.4%
Dov & Ziva Plattner Revocable Trust
Total Shares
23,160
Ownership
0.07%
Seed-4 Preferred
16,467
0.61/sh
71.1%
Seed-5 Preferred
3,584
0.76/sh
15.5%
Seed-6 Preferred
3,109
0.85/sh
13.4%
Daniel Magariel
Total Shares
82,336
Ownership
0.25%
Seed-4 Preferred
82,336
0.61/sh
100.0%
Eric Gaver
Total Shares
41,168
Ownership
0.13%
Seed-4 Preferred
41,168
0.61/sh
100.0%
David Atolikian
Total Shares
320,302
Ownership
0.99%
Seed-5 Preferred
261,612
0.76/sh
81.7%
Seed-6 Preferred
58,690
0.85/sh
18.3%
Ava Richter Trust
Total Shares
65,403
Ownership
0.20%
Seed-5 Preferred
65,403
0.76/sh
100.0%
Tom and Ann Earley
Total Shares
130,806
Ownership
0.41%
Seed-5 Preferred
130,806
0.76/sh
100.0%
Samuel Richter
Total Shares
57,434
Ownership
0.18%
Seed-5 Preferred
16,351
0.76/sh
28.5%
Seed-6 Preferred
41,083
0.85/sh
71.5%
Keith Jahlil Jenkins
Total Shares
13,081
Ownership
0.04%
Seed-5 Preferred
13,081
0.76/sh
100.0%
Garrett Guanella
Total Shares
13,081
Ownership
0.04%
Seed-5 Preferred
13,081
0.76/sh
100.0%
Jason Nagel
Total Shares
93,903
Ownership
0.29%
Seed-6 Preferred
93,903
0.85/sh
100.0%
The Lerner Family Trust (Danny Lerner)
Total Shares
117,379
Ownership
0.36%
Seed-6 Preferred
117,379
0.85/sh
100.0%
CARICH Investments LLC (David M. Carlton III)
Total Shares
117,379
Ownership
0.36%
Seed-6 Preferred
117,379
0.85/sh
100.0%
Michael Nagel
Total Shares
58,690
Ownership
0.18%
Seed-6 Preferred
58,690
0.85/sh
100.0%
Yael Ackermann
Total Shares
17,607
Ownership
0.05%
Seed-6 Preferred
17,607
0.85/sh
100.0%
MPTP Investments 3 LLC (Mike Klay)
Total Shares
293,448
Ownership
0.91%
Seed-6 Preferred
293,448
0.85/sh
100.0%
JBC Consulting & Management
Total Shares
58,690
Ownership
0.18%
Seed-6 Preferred
58,690
0.85/sh
100.0%
The Ashkenazi Revocable Family Trust
Total Shares
29,345
Ownership
0.09%
Seed-6 Preferred
29,345
0.85/sh
100.0%
A Squared Design LLC
Total Shares
29,345
Ownership
0.09%
Seed-6 Preferred
29,345
0.85/sh
100.0%
Nateweiz Management Inc.
Total Shares
29,345
Ownership
0.09%
Seed-6 Preferred
29,345
0.85/sh
100.0%
The Chowaiki Revocable Declaration of Trust
Total Shares
58,690
Ownership
0.18%
Seed-6 Preferred
58,690
0.85/sh
100.0%
ELS Legacy Holdings LLC (John Shoemaker)
Total Shares
17,607
Ownership
0.05%
Seed-6 Preferred
17,607
0.85/sh
100.0%
HYKZ 1971 LLC (Yosef Halpert)
Total Shares
46,952
Ownership
0.15%
Seed-6 Preferred
46,952
0.85/sh
100.0%
Anwar Jibawi
Total Shares
234,758
Ownership
0.73%
Seed-6 Preferred
234,758
0.85/sh
100.0%
Vito Didonato
Total Shares
140,855
Ownership
0.44%
Seed-6 Preferred
140,855
0.85/sh
100.0%
Anthony Gatti
Total Shares
35,214
Ownership
0.11%
Seed-6 Preferred
35,214
0.85/sh
100.0%
Arthur Lesmez
Total Shares
58,690
Ownership
0.18%
Seed-6 Preferred
58,690
0.85/sh
100.0%
Carl Comstock
Total Shares
58,690
Ownership
0.18%
Seed-6 Preferred
58,690
0.85/sh
100.0%
Richard Bell
Total Shares
52,821
Ownership
0.16%
Seed-6 Preferred
52,821
0.85/sh
100.0%
Bryn Bass
cosigner: Bob Sunness
Total Shares
31,310
Ownership
0.10%
Seed-6 Preferred
31,310
0.85/sh
100.0%
Liv Bass
cosigner: Bob Sunness
Total Shares
31,310
Ownership
0.10%
Seed-6 Preferred
31,310
0.85/sh
100.0%
Skylar Bass
cosigner: Bob Sunness
Total Shares
31,310
Ownership
0.10%
Seed-6 Preferred
31,310
0.85/sh
100.0%
Elcy Monroe
cosigner: Bob Sunness
Total Shares
31,310
Ownership
0.10%
Seed-6 Preferred
31,310
0.85/sh
100.0%
Leon Monroe
cosigner: Bob Sunness
Total Shares
31,310
Ownership
0.10%
Seed-6 Preferred
31,310
0.85/sh
100.0%
Vinson Richter and Randa Richter
Total Shares
117,379
Ownership
0.36%
Seed-6 Preferred
117,379
0.85/sh
100.0%
Jennifer Richter Corts
Total Shares
117,379
Ownership
0.36%
Seed-6 Preferred
117,379
0.85/sh
100.0%
Elliott Kyle
Total Shares
117,379
Ownership
0.36%
Seed-6 Preferred
117,379
0.85/sh
100.0%
David Timothy Ochoa
Total Shares
35,214
Ownership
0.11%
Seed-6 Preferred
35,214
0.85/sh
100.0%
The Entrust Group FBO Akiva Glazerson Roth IRA
Total Shares
23,476
Ownership
0.07%
Seed-6 Preferred
23,476
0.85/sh
100.0%
Option Plan Reserve
Total Shares
2,556,761
Ownership
7.92%
Options
2,556,761
SAFE
100.0%
TOTALS — Post-Closing
Total Shares (Fully Diluted)
32,290,303