|
Illustrative Projection
What Could 0.5% of the Market Mean for You?
The table below models a scenario where HAVN™ captures just half of 1% of the addressable market each year — starting with the U.S. in Year 1 and expanding globally from Year 2 forward. Under this scenario, SafeGuard Ventures distributes 10% of annual net profit back to unit holders. A single Class B unit is 1 of 25 shares in that distribution pool.
| Year |
Market Scope |
Est. Revenue |
Net Margin |
Net Profit |
10% Dist. Pool |
Per Unit (1 of 25) |
Cumulative Per Unit |
| Year 1 |
U.S. |
$9,000,000 |
30% |
$2,700,000 |
$270,000 |
$10,800 |
$10,800 |
| Year 2 |
U.S. + Global |
$72,900,000 |
30% |
$21,870,000 |
$2,187,000 |
$87,480 |
$98,280 |
| Year 3 |
Global |
$128,000,000 |
50% |
$64,000,000 |
$6,400,000 |
$256,000 |
$354,280 |
| Year 4 |
Global |
$152,000,000 |
50% |
$76,000,000 |
$7,600,000 |
$304,000 |
$658,280 |
| Year 5 |
Global |
$176,000,000 |
50% |
$88,000,000 |
$8,800,000 |
$352,000 |
$1,010,280 |
| Year 6 |
Global |
$192,000,000 |
60% |
$115,200,000 |
$11,520,000 |
$460,800 |
$1,471,080 |
| Year 7 |
Global |
$200,000,000 |
60% |
$120,000,000 |
$12,000,000 |
$480,000 |
$1,951,080 |
| Year 8 |
Global |
$200,000,000 |
60% |
$120,000,000 |
$12,000,000 |
$480,000 |
$2,431,080 |
| Year 9 |
Global |
$200,000,000 |
60% |
$120,000,000 |
$12,000,000 |
$480,000 |
$2,911,080 |
| Year 10 |
Global |
$200,000,000 |
60% |
$120,000,000 |
$12,000,000 |
$480,000 |
$3,391,080 |
|
$3.3M+
Estimated cumulative distributions per unit over 10 years — on a $10,000 investment — while retaining full equity ownership the entire time.
|
|
Important Disclaimer: The projections above are purely illustrative and are provided for informational purposes only. They are based on hypothetical assumptions about market capture, revenue growth, and profit margins, and do not represent a guarantee, promise, or prediction of actual returns. Actual results may differ materially. Investment in SafeGuard Ventures LLC involves risk, including the potential loss of the entire investment. This does not constitute an offer to sell or a solicitation to buy any security. Prospective investors should consult their own financial, legal, and tax advisors before making any investment decision.
|
|
