Baseball ISA Fund Backtest · 2012 Vintage

Front Row Capital
Simulator

Pick a commitment. Pull 30 random prospects from the FanGraphs 2012 Top 100. This view models the $8.5M ISA portfolio of the $10M fund—your LP cut after fees and 20% carry on actual MLB career earnings. The separate $1.5M Finlete equity allocation is documented elsewhere.
TOTAL FUND $10M ISA PORTFOLIO (this view) $8.5M ISA DEAL $283K / 5%i FEES 2% Y1-3 · 0.5% Y4-15 CARRY 20%
Vintage
Your LP Commitment
$250K into the fund
$100K$500K$1M
Player Pool
Your Net Distribution · ISA Portfolio
$
Net LP MOIC
Net LP IRR
ISA Portfolio Waterfall
ISA Capital Deployed$8,500,000
Gross Collections (5%)
Mgmt Fees (12 yrs)
GP Carry (20%)
Net to LPs
The Roster
No players selected
Spin Up
Click "Roll Roster" To Begin