Funding Simulator
Model Catalyst economics for VC conversations. Adjust parameters to see how the launchpad generates value through Pool 2 fees and token portfolio appreciation.
Return for Investor
Invests
$3.11M
Equity %
28.0%
Stake Value
$248.47M
Valuation
$887.62M
ROI
79.9x
IRR
330.7%
Funding Ask
$3.11M
Burn / Month
$76.7K
Breakeven
Mo 18
ARR (Final)
$27.96M
Token Portfolio
$48.74M
Startups Launched
2031
Cash Remaining
$7.30M
Revenue Captured
$7.03M
Costs & Funding
CEO salary$165K/yr
CTO salary$185K/yr
2x Sr. Solidity dev$165K/yr
Marketing/comms$15K/mo
Other (legal, infra)$5K/mo
Audit (one-time)$250K
Seed liquidity$100K
Horizon36 mo
Deal Terms
Pre-money valuation$8,000K
Revenue multiple at exit30x
Launchpad Growth
Startups at month 02
Monthly growth15%
Avg funding / startup$80K
Avg daily vol Pool 2$30K
Pool 2 fee rate30 bps
Protocol fee share50%
Protocol token %10%
Startup success rate30%
Token appreciation (success)10x
Revenue switch month12 mo
Capture post-switch40%