ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAF
1
2
Exemplary return calculator for ‍Lucija Ciric Bagaric
3
Instructions
4
Talent ‍Lucija Ciric Bagaric1. Make a copy
5
2. Fill in the editable fields
6
AssumptionsComments
7
My investment$10,000
How much you plan to invest
8
Prize money pool increase (yearly)7.16%
Average annual growth rate over the past 15 years was 7.16%
9
Investment start2023
10
Payback start2025
Year the talent enters into the top 150 WTA
11
12
Key facts
13
Total raise$99,903
14
Payback duration (in years)6
15
My prize money ownership0.55%
16
Prize Money offered5.50%
17
Earnings threshold$1,816,418
Required prize money earned during payback duration to reach break-even for investors
18
19
My returns
20
Total payout$27,620
21
Multiple on invested capital (MOIC)2.76x
22
Gross internal rate of return (IRR)23%
23
24
Detailled calculation
25
 Year 2023202420252026202720282029203020312032203320342035Total
27
 Age 19202122232425262728293031
28
 WTA Ranking Category >150150125100755050​​​​​​
29
 Anticipated prize money earnings of ‍Lucija Ciric Bagaric* $0$373,474$351,546$558,769$834,372$1,399,310$1,499,501$0$0$0$0$0$0$5,016,973
30
31
My prize money ownership0.00%0.00%0.55%0.55%0.55%0.55%0.55%0.55%0.00%0.00%0.00%0.00%0.00%
32
My investment-$10,000
33
My prize money payouts$0$0$1,935$3,076$4,593$7,704$8,255$0$0$0$0$0$0$25,564
35
Cumulative earnings $0$0$1,935$5,012$9,605$17,309$25,564$0$0$0$0$0$0
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
$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000$10,000
69
70
71
72
73
74
75
$10,000$10,000$10,000$10,000$10,000
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