CAP

Inicial SAFE Serie A

Valoración Pre-Money 10,000,000
PPS 0.90909
CAP SAFE 8,000,000
PPS SAFE 0.72727

Acciones O/S % Monto USD Acciones O/S % Monto USD Acciones O/S %
Acciones ordinarias 10,000,000 91% 10,000,000 91% 10,000,000 81.7%
Option Pool 1,000,000 9% 1,000,000 9% 1,000,000 8.2%
SAFE 100,000 0 0% 137,500 1.12%
Serie A 0 0% 1,000,000 1,100,000 9.0%
Total Acciones 11,000,000 100% 11,000,000 100% 12,237,500 100.0%

Descuento 1.0
Inicial SAFE Serie A
Valoración Pre-Money 10,000,000
PPS 0.90909
Descuento 15%
PPS SAFE 0.77273

Acciones O/S % Monto USD Acciones O/S % Monto USD Acciones O/S %
Acciones ordinarias 10,000,000 91% 10,000,000 91% 10,000,000 81.8%
Option Pool 1,000,000 9% 1,000,000 9% 1,000,000 8.2%
SAFE 100,000 0 0% 129,412 1.06%
Serie A 1,000,000 1,100,000 9.0%
Total Acciones 11,000,000 100% 11,000,000 100% 12,229,412 100.0%
1.00% 2 3 4 5 6 7 8
1.5 2.3 3.4 5.1 7.6 11.4 17.1 25.6