Impact Markets: Net Distribution Example

	A	B	C	D	E	F	G	H	I	J	K	L	N	O	P	Q	R	X	Y
1	AMF profit share	1%		Pot frac.	20%		AMF cost	$500k
2	Minimum raise	10%		Pot raise	20%		CU cost	$500k
3	Minimum bid	$2m
4
5			VC 1		VC 2		CU		AMF		Pot		VC 1	VC 2	CU	AMF	Pot
6	Time step	Valuation	Share	Cash	Share	Cash	Share	Cash	Share	Cash	Share	Cash	Value	Value	Value	Value	Value	Share	Cash
7	Initial setting	n/a	n/a	$1.0m	n/a	$0k	n/a	$500k	n/a	$0	n/a	$10m	n/a	n/a	n/a	n/a	n/a		$11,500,000
8	Minting	$2m	0%	$1.0m	0%	$0k	0%	$500k	100%	$0	0%	$10m	$1.0m	$0k	$500k	$2.00m	$10m	100%	$11,500,000
9	Deal w/ CU	$2m	0%	$1.0m	0%	$0k	30%	$500k	70%	$0	0%	$10m	$1.0m	$0k	$1.10m	$1.40m	$10m	100%	$11,500,000
10	Deal w/ VC 1	$2m	30%	$400k	0%	$0k	30%	$500k	40%	$600k	0%	$10m	$1.00m	$0k	$1.10m	$1.40m	$10m	100%	$11,500,000
11	Deal b/n VCs	$2.2m	0%	$1.05m	30%	-$660k	30%	$500k	40%	$607k	0%	$10m	$1.05m	$0k	$1.16m	$1.49m	$10m	100%	$11,500,000
12	Pot contrib.	$2.2m	0%	$1.05m	30%	-$734k	30%	$450k	40%	$557k	0%	$10.2m	$1.05m	-$74k	$1.11m	$1.44m	$10.2m	100%	$11,500,000
13	Dist. complete	$2.2m	0%	$1.05m	30%	-$734k	30%	-$50k	40%	$57k	0%	$10.2m	$1.05m	-$74k	$610k	$937k	$10.2m	100%	$10,500,000
14	Pot retro. buy	$2.6m	0%	$1.05m	0.1%	$48k	10%	$478k	13%	$781k	77%	$8.1m	$1.05m	$50k	$737k	$1,126k	$10.2m	100%	$10,500,000
15
16		Share	Value	Contrib.	Product	Weight	Cost	Size		Pot bid price		$2.64m	$1.86m						$2,034,800
17	VC 1	0%	$0k	$0k	0.00E+00	0.00	$0	0.0%		Pot budget		$2.03m
18	VC 2	30%	$792k	$74k	5.86E+10	0.39	$790k	29.9%		Capped budget		$2.03m
19	CU	30%	$792k	$50k	3.96E+10	0.26	$534k	20.2%
20	AMF	40%	$1.1m	$50k	5.28E+10	0.35	$711k	26.9%
21		100%	$2.6m	$174k	1.51E+11	1.00	$2.0m	77.1%
22
23															-0.06516726053
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