ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAK
1
MoM Growth15%
2
Raise Length in Months9
3
Raise Starting Month4
4
Starting Revenue$10,000
5
MoM Growth attainment whilst raising25%
i.e your MRR only grows at 25% of the MoM above
6
7
Month 1Month 2Month 3Month 4Month 5Month 6Month 7Month 8Month 9Month 10Month 11Month 12Month 13Month 14Month 15Month 16Month 17Month 18
8
Non Distracting Raise$10,000$11,500$13,225$15,209$17,490$20,114$23,131$26,600$30,590$35,179$40,456$46,524$53,503$61,528$70,757$81,371$93,576$107,613
9
Distracting Raise$10,000$11,500$13,225$15,209$15,779$16,371$16,985$17,622$18,282$18,968$19,679$20,417$21,183$24,360$28,014$32,217$37,049$42,606
10
Multiplier1.01.01.01.01.11.21.41.51.71.92.12.32.52.52.52.52.52.5
11
Revenue difference100.00%100.00%100.00%100.00%90.22%81.39%73.43%66.25%59.77%53.92%48.64%43.89%39.59%39.59%39.59%39.59%39.59%39.59%
12
13
14
15
16
17
18
19
20
21
22
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