E
EVUS
Capital Seed Portal
Request Allocation
Denver Office · Seed Round Open

Oil for Your Rice.
Capital for Your Vision.

EVUS is Saberdog LLC's flagship capital deployment vehicle — a $100,000 structured seed facility backing the Denver office expansion. Secured, collateralized, and engineered for 23x debt service coverage at full maturity.

$100K
Total Round
23x
DSCR at Maturity
90 Days
To Full Maturity
Executive Summary
EVUS Seed Facility
$100,000 Deployed
IssuerSaberdog LLC
StructureCollateralized Note
Use of ProceedsDenver Office
Term90 Days
Target DSCR23x
Security: First-priority lien on Denver office fixtures & operational receivables. Full collateral coverage maintained throughout deployment cycle.

Capital Allocation Schedule

Tranched deployment across three phases — facility buildout, operational launch, and working capital reserves.

Allocation Category Description Phase 1 Phase 2 Phase 3 Total
Denver Office Buildout Lease, fixtures, signage & infrastructure $40,000 $8,000 $2,000 $50,000
Operational Launch Staffing, inventory & go-to-market $20,000 $11,000 $9,000 $40,000
Working Capital Operational liquidity, maintenance & contingencies $4,000 $3,000 $3,000 $10,000
Total Capital Contribution Deployed $64,000 $22,000 $14,000 $100,000

3-Month Pro-Forma Financial Forecast

Demonstrating rapid scaling, robust net operating margins, and unmatched debt service coverage ratios.

Month 1
Launch Phase
Gross Revenue$17,500
OpEx($11,000)
EBITDA$6,500
Debt Service($2,200)
Retained Cash Flow$4,300
Month 2
Expansion Phase
Gross Revenue$52,000
OpEx($18,500)
EBITDA$33,500
Debt Service($2,200)
Retained Cash Flow$31,300
Maturity & 23x DSCR
Month 3
Full Maturity
Gross Revenue$73,000
OpEx($22,000)
EBITDA$51,000
Debt Service($2,200)
Retained Cash Flow$48,800

Secure Your Allocation

Submit your investor credentials or institution details to review full legal framework compliance documents and participate in the $100k Denver office seed round.