2 founders: Ross C Berg 50% equity | Clover Fields 50% equity

Currently fundraising pre-seed round. Round ends 5/1/25

Cap Table Forecast

Starting:

Founder 1 500,000 43.87%

Founder 2 500,000 43.87%

Option Pool 25,641             2.25%

Pre-seed round:

SAFE for $100K  2.5%(target) $4M cap

Seed priced round (from same investor):

$400,000    8% equity     91,168 shares

SAFE converts to  2% equity     22,792 shares

Final:

Founder:  500,000 shares 43.88%

Founder:  500,000 shares 43.88%

Option Pool: 25,641 shares 2.25%

pre-seed:     22,295 shares 2.00%

Seed:          89,186 shares 8.00%

(same investor pre-seed & seed with combined equity = 10%)

(Total: 1,139,601 shares = 100%)