Exemplary return calculator_Sofia

	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	S	T	U
1
2	Exemplary return calculator for ‍Sofia Kryvoruchko
3										Instructions
4	Talent		‍Sofia Kryvoruchko							1. Make a copy
5										2. Fill in the editable fields
6	Assumptions				Comments
7	My investment		$100		How much you plan to invest
8	Prize money pool increase (yearly)		7.00%		Assumed annual growth rate
9	Investment start		2023
10	Payback start		2030		Year the talent enters into the top 150 WTA
11
12	Key facts
13	Total raise		$25,001
14	Payback duration (in years)		6
15	My prize money ownership		0.01%
16	Prize Money offered		2.00%
17	Earnings threshold		$1,250,050		Required prize money earned during payback duration to reach break-even for investors
18
19	My returns
20	Total payout		$625
21	Multiple on invested capital (MOIC)		6.25x
22	Gross internal rate of return (IRR)		20%
23
24	Detailled calculation
25	Year		2023	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Total
27	Age		14	15	16	17	18	19	20	21	22	23	24	25	26
28	WTA Ranking Category		>150	>150	>150	>150	>150	>150	>150	150	125	100	100	75	75
29	Anticipated prize money earnings of ‍Sofia Kryvoruchko*		$0	$0	$0	$0	$0	$0	$0	$784,934	$737,745	$1,170,866	$1,252,827	$1,867,967	$1,998,725	$7,813,063
30
31	My prize money ownership		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
32		My investment	-$100
33	My prize money payouts		$0	$0	$0	$0	$0	$0	$0	$63	$59	$94	$100	$149	$160	$625
35	Cumulative earnings		$0	$0	$0	$0	$0	$0	$0	$63	$122	$215	$316	$465	$625
36
37	* Prize money earning results from this calculator are hypothetical and based on historical data, which may not predict future returns. They are not financial advice.
38
39	Visualisation
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			$100	$100	$100	$100	$100	$100	$100	$100	$100	$100	$100	$100	$100		$100	$100	$100
69
70
71
72
73
74
75				$100	$100	$100	$100	$100
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
101
102