Cap Table

BlockChat Cap Table

BlockChat is valued at $2 million, and the cap table below outlines the equity ownership and allocations, including founders, investors, and open slots for future allocation.

Name	Role	Equity (%)	Value ($)	Details
Stellio Koutsis	Founder	35%	$700,000	Majority owner and founder of BlockChat.
Ivan Vantagiato	Co-Founder	15%	$300,000	Co-Founder contributing to strategic growth and partnerships, marketing and networking.
Rian B.	Angel Investor	10%	$200,000	Invested $260,000 USD with additional 3.5 million tokens on a vested contract completing March 2025.
Open Slot 1	Future Allocation	11.9%	$237,736	Reserved for potential investors, advisors, or partnerships.
Open Slot 2	Future Allocation	10%	$200,000	Reserved for strategic hires, developer incentives, or token rewards.
Open Slot 3	Future Allocation	10%	$200,000	Reserved for future funding rounds or equity-based agreements.
Open Slot 4	Future Allocation	8%	$162,264	Available for allocation as needed.

---

Summary

• Total Valuation: $2,000,000

• Equity Allocated: 60% (valued at $1,200,000)

• Remaining Equity Available: 40% (valued at $800,000), split across open slots for flexibility in future allocations.

---

Token Vesting Details (Rian Bevan)

• Initial Tokens: 3,500,000

• Vesting Schedule:

  • Start Date: March 2024

  • Completion Date: March 2025

  • Tokens vested on a linear schedule over 1 year, with full release due in March 2025.