Supporting Materials · Appendix U
Capitalization Table
Fully diluted cap table as of the current date. Founders, co-founding team, and closed equity rounds at the $5M pre-money valuation. The active $500K Launch Round at $10.3M post-money (4.85% equity, $50K minimum) is shown in the Pro Forma view. Reconciles to corporate formation documents held by General Counsel.
Updated September 10, 2026
10M
Authorized shares
10M
Issued & outstanding
$0.50
Price / share
$5M
Pre-money valuation
$500K
Launch Round — active
Confidential: The full cap table spreadsheet (with all investor names, exact share counts, and legal terms) is maintained by General Counsel Owen McGrann and available in the Private Room under NDA. Contact hello@vibeup.io.
Current Cap Table
Fully diluted — pre-Launch Round.
Class A — Founding Shares
| Shareholder | Class | Shares | Pre Val $5M | Value |
|---|---|---|---|---|
| Luke Jensen | A | 5,810,000 | 58.10% | $2,905,000 |
| Subtotal | 5,810,000 | 58.10% | $2,905,000 | |
Class B — Preferred Stock (Investors)
| Shareholder | Class | Shares | Pre Val $5M | Value |
|---|---|---|---|---|
| $575K (2 Investors) | B | 1,850,000 | 18.50% | $925,000 |
| Alexander Lurie | B | 40,000 | 0.40% | $20,000 |
| Subtotal | 1,890,000 | 18.90% | $945,000 | |
Class C — Founding Shares (Co-Founding Team)
| Shareholder | Class | Shares | Pre Val $5M | Value |
|---|---|---|---|---|
| Andreas | C | 1,500,000 | 15.00% | $750,000 |
| George | C | 500,000 | 5.00% | $250,000 |
| Jon | C | 300,000 | 3.00% | $150,000 |
| Subtotal | 2,300,000 | 23.00% | $1,150,000 | |
Fully Diluted Summary
| Stakeholder Group | Shares | % Fully Diluted | Value |
|---|---|---|---|
| Class A — Founding Shares | 5,810,000 | 58.10% | $2,905,000 |
| Class B — Preferred Stock (Investors) | 1,890,000 | 18.90% | $945,000 |
| Class C — Founding Shares | 2,300,000 | 23.00% | $1,150,000 |
| TOTAL FULLY DILUTED | 10,000,000 | 100.00% | $5,000,000 |