AGHIJKLMNOPQRSTUVWXY
1
2
CAPITALISATION TABLE
3
4
Pre-Seed SAFE RoundSeed RoundSeries A Round
5
Investment# Shares Issued# shares on issue after conversion% (Diluted)Investment# Seed Investor Shares# shares on issue after completion% (Diluted)Investment# Series A Investor Shares# shares on issue after completion% (Diluted)
6
Founder - 15,725 35.65% - 15,725 29.56% - 15,725 25.56%
7
ESOP - 15,725 35.65% - 15,725 29.56% - 15,725 25.56%
8
 - 5,250 11.90% - 5,250 9.87% - 5,250 8.53%
9
 - - 0.00% - - 0.00% - - 0.00%
10
Investors - 5,305 12.03% $ - - 5,305 9.97% $ - - 5,305 8.62%
11
 $ 185,000 2,102 2,102 4.77% $ - - 2,102 3.95% $ - - 2,102 3.42%
12
 $ 1,000,000 9,091 9,091 17.09% $ - - 9,091 14.77%
13
 $ 2,500,000 8,333 8,333 13.54%
14
 - - 0.00%
15
 $ 185,000 2,102 44,107 100.00% $ 1,000,000 9,091 53,198 100.00% $ 2,500,000 8,333 61,532 100.00%
16
Typically will need to top up ESOP to having 10% unallocated
17
18
 SAFE Key Details Seed Round Key Details Series A Round Key Details
19
 Effective Pre-Money $ 3,696,000 Pre-Money $ 4,851,800 Pre-Money $ 15,959,455
20
 Effective Share Price $ 88.00 Amount raised 1,000,000 Amount Raised $ 2,500,000
21
 Effective Post-Money $ 3,881,000 Share Price $ 110.00 Share Price $ 300.00
22
Discount20% Post-Money $ 5,851,800 Post-Money $ 18,459,455
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100