Co.Lab 2 - Rounds - Google Sheets

	A	B	C	D	F	G	H	I	K	L	M	N
1
2	Cycle 1				Cycle 2				Cycle 3
3	Non funded ventures	2			Non funded ventures	10			Non funded ventures	10
4	Funded ventures	1			Funded ventures	10			Funded ventures	10
5	RND tokens given per venture	$70,000			RND tokens given per venture	$70,000			RND tokens given per venture	$70,000
6	Total RND given	$210,000	2%		Total RND given	$1,400,000	8%		Total RND given	$1,400,000	5%
7
8	Arbitrum investment	$156,000	1%		Arbitrum investment	$3,000,000	17%		Arbitrum investment	$3,000,000	11%
9
10
11	SAFE received by RnDAO per not-funded venture	150,000			SAFE received by RnDAO per not-funded venture	150,000			SAFE received by RnDAO per not-funded venture	300,000		increased by 50k to show increased value fo swarm
12	SAFE received by RnDAO per funded venture	250,000			SAFE received by RnDAO per funded venture	250,000			SAFE received by RnDAO per funded venture	200,000		increased by 50k to show increased value fo swarm
13
14
15	Total portfolio value from new ventures	550,000	5%		Total portfolio value from new ventures	4,000,000	23%		Total portfolio value from new ventures	5,000,000	19%
16					Value growth of current portfolio	23%			Value growth of current portfolio	15%
17	Total curent ventures portfolio value	3,000,000	28%		Total curent ventures portfolio value	4,348,750	25%		Total curent ventures portfolio value	9,601,063	36%
18	RnDAO core (minus portfolio) valuation	7,000,000	66%		RnDAO core (minus portfolio) valuation	9,000,000	52%		RnDAO core (minus portfolio) valuation	12,000,000	45%
19
20	RnDAO post money valuation	$10,550,000	100%		RnDAO post money valuation	$17,348,750	100%		RnDAO post money valuation	$26,601,063	100%
21	Owned by contributors	$10,184,000	97%		Owned by contributors	$12,346,888	71%		Owned by contributors	$14,531,643	55%
22	Owned by ventures	$210,000	2%		Owned by ventures	$1,745,331	10%		Owned by ventures	$4,076,138	15%
23	Owned by Arbitrum	$156,000	1%		Owned by Arbitrum	$3,256,531	19%		Owned by Arbitrum	$7,993,281	30%
24
25	Team breakdown	RND tokens	% of RnDAO total	Value	Team breakdown	RND tokens	% of RnDAO total	Value	Team breakdown	RND tokens	% of RnDAO total	Value
26	0x106a63fcfdeef2d2909c10886518e0135ecbaa50	7,274	1.72%	$181,688	0x106a63fcfdeef2d2909c10886518e0135ecbaa50	7,274	1.27%	$220,275	0x106a63fcfdeef2d2909c10886518e0135ecbaa50	7,274	0.97%	$259,252
27	0x186e20ae3530520c9f3e6c46f2f5d1062b784761	14,303	3.39%	$357,263	0x186e20ae3530520c9f3e6c46f2f5d1062b784761	14,303	2.50%	$433,138	0x186e20ae3530520c9f3e6c46f2f5d1062b784761	14,303	1.92%	$509,781
28	0x1b784725944ee55eb74f41e29d1262a0dd4d9135	750	0.18%	$18,733	0x1b784725944ee55eb74f41e29d1262a0dd4d9135	750	0.13%	$22,712	0x1b784725944ee55eb74f41e29d1262a0dd4d9135	750	0.10%	$26,731
29	0x20429f7a5689c86a0f9a93124efa5cff37574dbf	786	0.19%	$19,632	0x20429f7a5689c86a0f9a93124efa5cff37574dbf	786	0.14%	$23,802	0x20429f7a5689c86a0f9a93124efa5cff37574dbf	786	0.11%	$28,014
30	0x2619c03753bbfebfe2a5b4b3b7ca6d1a042af9ce	8,917	2.11%	$222,726	0x2619c03753bbfebfe2a5b4b3b7ca6d1a042af9ce	8,917	1.56%	$270,029	0x2619c03753bbfebfe2a5b4b3b7ca6d1a042af9ce	8,917	1.19%	$317,810
31	0x26250d5b0265a9df5f59b9086cab1095254d38b1	2,115	0.50%	$52,839	0x26250d5b0265a9df5f59b9086cab1095254d38b1	2,115	0.37%	$64,061	0x26250d5b0265a9df5f59b9086cab1095254d38b1	2,115	0.28%	$75,397
32	0x4351fe522cfdd60596160158c9ecf5ac5ed11f1c	300	0.07%	$7,493	0x4351fe522cfdd60596160158c9ecf5ac5ed11f1c	300	0.05%	$9,085	0x4351fe522cfdd60596160158c9ecf5ac5ed11f1c	300	0.04%	$10,692
33	0x4d35afabd3c419181ac998460f5fc692bc8725ef	8,978	2.13%	$224,251	0x4d35afabd3c419181ac998460f5fc692bc8725ef	8,978	1.57%	$271,878	0x4d35afabd3c419181ac998460f5fc692bc8725ef	8,978	1.20%	$319,986
34	0x79768b6202e0a61035f67a18a8e3dc6c34a2a7d0	38,818	9.19%	$969,585	0x79768b6202e0a61035f67a18a8e3dc6c34a2a7d0	38,818	6.78%	$1,175,506	0x79768b6202e0a61035f67a18a8e3dc6c34a2a7d0	38,818	5.20%	$1,383,510
35	0x8b580433568e521ad351b92b98150c0c65ce69b7	186,999	44.27%	$4,670,811	0x8b580433568e521ad351b92b98150c0c65ce69b7	186,999	32.64%	$5,662,803	0x8b580433568e521ad351b92b98150c0c65ce69b7	186,999	25.05%	$6,664,823
36	0xa3b29a42808ef6e580c164ab9247c57b93217c1a	38,037	9.01%	$950,080	0xa3b29a42808ef6e580c164ab9247c57b93217c1a	38,037	6.64%	$1,151,859	0xa3b29a42808ef6e580c164ab9247c57b93217c1a	38,037	5.10%	$1,355,678
37	0xcee0feb4b08bad3e86bdc3f01a5cdd9e7ca72427	14,676	3.47%	$366,573	0xcee0feb4b08bad3e86bdc3f01a5cdd9e7ca72427	14,676	2.56%	$444,426	0xcee0feb4b08bad3e86bdc3f01a5cdd9e7ca72427	14,676	1.97%	$523,066
38	0xd84368a36ff4f6285f4121ed75e8c1f237e51506	3,419	0.81%	$85,411	0xd84368a36ff4f6285f4121ed75e8c1f237e51506	3,419	0.60%	$103,551	0xd84368a36ff4f6285f4121ed75e8c1f237e51506	3,419	0.46%	$121,874
39	0xdbeb3b980ef88e9f5e59c8c9bb4d261d6736d0c4	82,350	19.50%	$2,056,914	0xdbeb3b980ef88e9f5e59c8c9bb4d261d6736d0c4	82,350	14.37%	$2,493,763	0xdbeb3b980ef88e9f5e59c8c9bb4d261d6736d0c4	82,350	11.03%	$2,935,029
40	0x281cEcaC677F316F0096F648672842927A6F3E3b	0	0.00%	$0	0x281cEcaC677F316F0096F648672842927A6F3E3b	0	0.00%	$0	0x281cEcaC677F316F0096F648672842927A6F3E3b	0	0.00%	$0
41
42
43					Valuation multiple based on capital		2.266250075
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