Copy of Crashdev's Super-Simplistic Seed Fund Math Toy
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLMNOPQRST
1
Fund Size10,000,000
2
Fee Burden20%2% per year * 10 years
3
Total Fee2,000,000
4
Net Investment Capital8,000,000
5
6
# Investments16
7
Avg Initial Investment250,000
8
Avg Initial Pre-Money Valuation3,500,000
9
Avg Round Size500,000
10
Avg Initial Ownership %6.25%
11
Follow-on Reserve Ratio1.00
12
Avg Follow-on Investment250,000
13
Total $ Invested / Exit500,000
14
Dilution Factor33%
15
Avg Ownership % at Exit4.19%
16
17
Target Fund Return Multiple
18
330,000,000
19
440,000,000
20
550,000,000
21
22
Outcome Distribution %
23
Losers33%
24
Money Back33%
25
Winners33%
26
27
# of Outcomes
28
Losers5
29
Money Back5
30
Winners5
31
32
Total $ Returns by Outcome
33
Losers0
34
Money Back2,640,000
35
Winners (backsolved from Target Fund Multiple)
36
327,360,000
37
437,360,000
38
547,360,000
39
40
Implied Total Winner Exit Value by Target Multiple
41
3653,373,134
42
4892,179,104
43
51,130,985,075
44
45
Implied Avg Exit Value per Winner by Target Multiple
46
3123,744,912
47
4168,973,315
48
5214,201,719
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
Loading...
 
 
 
Sheet1