Appendix B: Seed Accelerator Programme Financial Model
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHI
1
2
Sample Seed Accelerator Financial Model
3
4
Average Investment$20,000
5
Average Equity6%
6
Number of Deals20
7
Post-money Valuation$333,333
8
Total Funding Required$400,000
9
10
Accelerator Share at ExitValue at ExitAccelerator ShareTotal Return
11
Large Exit %5%0.50%$100,000,000$500,000$500,000
12
Good Exit %20%2.00%$10,000,000$200,000$800,000
13
Money back %25%4.00%$500,000$20,000$100,000
14
Losers %50%$0$0$0
15
16
Invested$400,000
17
Total Proceeds$1,400,000
18
19
Return3.50
20
10-year return IRR13.35%
21
22
23
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
Loading...
 
 
 
Overall
IRRs