Capitalization Table

Sponic Gardens, Inc. โ€” ownership today and as planned

Who owns Sponic Gardens, in what proportion, and how that ownership evolves as the Revocable Trust of Subhash Sonnad is added as a member, as early-team equity is promised, and as the Company progresses toward its first priced financing. All percentages are illustrative until the corresponding capital event is executed by signed paper.

ENTITY: SPONIC GARDENS, INC. (TEXAS C-CORP) UPDATED: 18 MAY 2026 DRAFT: NOT LEGAL OR TAX ADVICE

1. Current state โ€” today

Sponic Gardens, Inc. is a Texas C-Corporation with two founding shareholders holding equal common-stock interests. Ownership is expressed in shares of common stock. Share counts below are shown at the 50,000-share scale used for the existing cap table; the C-Corp's actual authorized share count may be larger (e.g., 10,000,000 authorized) with proportional issuances โ€” the percentages remain identical.

Holder Role Shares Ownership %
Sonia Wendorff Co-Founder 50,000 50.00%
Rahul Sonnad Co-Founder 50,000 50.00%
Total outstanding 100,000 100.00%

2. Planned โ€” Revocable Trust of Subhash Sonnad admission

The Revocable Trust of Subhash Sonnad is the founders' funding vehicle for the venture. When the Trust is admitted as a shareholder, the Company will issue new shares of common stock to the Trust such that the Trust holds approximately one-third of the C-Corp and each founder is reduced from 50% to 33โ…“%. No founder shares are sold or surrendered; the dilution is by issuance of new shares.

Holder Role Shares Ownership %
Sonia Wendorff Co-Founder 50,000 33.33%
Rahul Sonnad Co-Founder 50,000 33.33%
Revocable Trust of Subhash Sonnad Funding member 50,000 33.33%
Total outstanding 150,000 100.00%

Note โ€” Trust authority confirmation

The Revocable Trust of Subhash Sonnad is the funding vehicle for the venture. Trust authority to hold C-Corp common stock (and, later, to sign a SAFE or hold preferred shares at a financing) should be confirmed against the trust's governing document before the admission paperwork is executed โ€” itemized as the first open action in the Corporate Structure Plan.

3. Planned โ€” Mariia Kovalova Equity Promise (0.5%)

Mariia Kovalova is the first non-founder team member, engaged as Botanical Operations Setup under the Engagement Letter dated 18 May 2026. Her compensation includes a 0.5% future-equity promise vesting monthly over 24 months. Her percentage is measured against the post-Trust cap table in ยง2 above. When her grant is reflected on the cap table, each existing holder dilutes very slightly from 33.33% to ~33.17%.

Holder Role Shares Ownership %
Sonia Wendorff Co-Founder 50,000.00 33.17%
Rahul Sonnad Co-Founder 50,000.00 33.17%
Revocable Trust of Subhash Sonnad Funding member 50,000.00 33.17%
Mariia Kovalova Botanical Operations Setup (future equity, 24-mo monthly vest) 753.77 0.50%
Total fully-diluted 150,753.77 100.00%

Important โ€” Mariia's grant is a promise, not yet on the cap table

At this stage, Mariia's 0.5% is a contractual commitment in her Engagement Letter; no shares are issued to her yet. When the Company adopts a stock incentive plan (typically at its first priced financing, which may also include a reincorporation to Delaware) or completes a sale, the promise converts into an actual equity grant reflecting her then-current vested-plus-unvested percentage, after any intervening dilution. As a Texas C-Corp from formation, Sponic is eligible for IRC ยง1202 Qualified Small Business Stock treatment on founder/Trust shares held โ‰ฅ5 years โ€” relevant at exit.

4. How dilution works โ€” proportional for everyone

Every subsequent equity event dilutes all holders proportionally. Mariia's Equity Promise has no anti-dilution protection; she shares dilution risk with the founders and the Trust on identical terms. This is the standard treatment for early-team equity at every venture-backed company.

Events that dilute the cap table:

Illustration โ€” what a Series A might look like

The numbers below are illustrative and assume a Series A round at conversion to a Delaware C-Corp, in which new investors and a fresh option pool together take 20% of the post-money cap table. Every existing holder dilutes by the same factor (ร—0.80).

Holder Pre-Series-A % Post-Series-A %
Sonia Wendorff 33.17% 26.54%
Rahul Sonnad 33.17% 26.54%
Revocable Trust of Subhash Sonnad 33.17% 26.54%
Mariia Kovalova 0.50% 0.40%
Series A investors + option pool โ€” 19.98%
Total 100.00% 100.00%

5. Instruments โ€” common stock now, options at financing

Ownership today is in the form of Texas C-Corporation common stock. The Company will adopt a stock incentive plan (typically at or before the first priced financing; reincorporation to Delaware is optional and commonly done at the financing) from which Mariia's Equity Promise can be granted in one of these forms:

The specific instrument, strike price (if applicable), and tax treatment for Mariia will be determined at the conversion event. Until then, her grant remains a contractual promise tracked here and in her Engagement Letter.

6. References