Capital Allocation
$2.5M raise at $8M pre-money — every dollar traced.
Allocation percentages, dollar amounts, and category line items are reproduced from the FXM Institutional Financial Model Master Inputs.
Headline terms
Total Raise
$2.50M
Pre-Money Valuation
$8.00M
Post-Money Valuation
$10.50M
Pre-money + raise
Equity Offered
23.8%
Allocation overview
11%
$282.5K
One-Time Setup (Month 1)
Day-1 capital that puts FXM live: infrastructure, compliance, office and reserve.
89%
$2.22M
Operating Runway & Growth Capital
Reinforces the $2.5M starting cash to fund marketing, payroll, tech and funded-trader payouts until self-sustaining.
Category line items
11% · $282.5K
One-Time Setup (Month 1)
- ▸FXM Blackrock Phase 1 build
- ▸Platform / trading stack setup
- ▸Company setup — Dubai LLC (Axiom Ascent Group)
- ▸Compliance & legal structuring
- ▸Office & operations setup
- ▸Security reserve
89% · $2.22M
Operating Runway & Growth Capital
- ▸Marketing spend — 10% of challenge revenue (Master Inputs G)
- ▸Payroll — $24K → $70K/mo across 24 months (Master Inputs G)
- ▸Tech platforms — $17,500/mo (MT4/5 + cTrader + TradingView)
- ▸Admin / G&A — $3,500/mo steady-state
- ▸Copy infra + PrimeXM bridge — $7,000/mo
- ▸Reserve for funded-trader payouts and mirror-book costs
Investor return scenarios
Equity calculator runs on verified FXM assumptions: the $10.5M post-money valuation and Year-1 EBITDA from the Institutional Financial Model. Exit scenarios and secondary rounds are not modelled in the workbook.
Equity calculator
Max raise: $2.50M
Equity acquired
0.952%
Pro-rata Y1 EBITDA
$280.0K
Year-1 EBITDA: $29.40M
Exit Scenarios
Conservative
Pending management input
Pending management input
MOIC
Pending management input
IRR
Pending management input
Base Case
PrimaryPending management input
Pending management input
MOIC
Pending management input
IRR
Pending management input
Upside
Pending management input
Pending management input
MOIC
Pending management input
IRR
Pending management input
Exit multiples and IRR scenarios are not modelled in the FXM Institutional Financial Model — awaiting management input.
Capital Stack — per IFM Master Inputs H
Cumulative M1–12 EBITDA modelled: $29.40M · Y1 net profit $28.71M.