Capitalization Table

Oysterworld Inc. — Delaware C-Corporation
Date: March 4, 2026 Status: Pre-Seed / SAFE Round Classification: Confidential
1. Pre-Round Capitalization
Current ownership prior to any SAFE conversion.
Shareholder Class Shares Ownership Votes
Howard J. Li
Founder & CEO
 Common 10,000,000 100.00% 10,000,000
Total Outstanding 10,000,000 100.00% 10,000,000
2. Outstanding SAFE Notes
Simple Agreements for Future Equity, pending conversion.
Instrument Investment Valuation Cap (Post-Money) Discount Implied Ownership
Post-Money SAFE $1,000,000 $30,000,000 None 3.33%
Total SAFE Commitments $1,000,000 3.33%
3. Pro-Forma Post-SAFE Conversion
Illustrative cap table assuming full SAFE conversion at the $30M post-money valuation cap.
Shareholder Class Shares Ownership Votes
Howard J. Li
Founder & CEO
 Common 10,000,000 96.67% 10,000,000
SAFE Investor(s)
Upon Conversion
 SAFE → Common 344,828 3.33% 344,828
Total Fully Diluted 10,344,828 100.00% 10,344,828
4. Summary
Key metrics at a glance.
Authorized Shares
10,000,000
Common Stock
Post-Money Valuation Cap
$30M
SAFE terms
SAFE Investment
$1M
3.33% dilution on conversion
Preferred Shares Issued
0
None outstanding
Options Pool
0
Not yet established
Founder Ownership (Post-SAFE)
96.67%
Howard J. Li

Notes & Assumptions

  1. Oysterworld Inc. is incorporated as a Delaware C-Corporation.
  2. The SAFE is a post-money SAFE with a $30,000,000 valuation cap and no discount.
  3. SAFE conversion shares are calculated as: $1,000,000 / $30,000,000 × post-conversion shares. The resulting 344,828 shares represent approximately 3.33% of the fully diluted total.
  4. No stock option pool has been established. A pool may be created prior to or as part of a priced equity round.
  5. No preferred stock has been authorized or issued as of the date of this document.
  6. All shares carry one vote per share. Voting rights may change upon issuance of preferred stock in a future priced round.
  7. This table is for informational purposes only and does not constitute legal or financial advice.
Oysterworld Inc. — Confidential — Prepared March 4, 2026