Skip to content

Worked example · seeded demo portfolio

See the funding decision, then inspect why it holds up.

This seeded, illustrative portfolio shows comparable financial cyber exposure, a constrained-budget funding order, and the assumptions, evidence lineage, confidence, and freshness behind the recommendation. It is not customer data or a customer outcome.

Request a Proof Pack on your evidence

Portfolio funding decision · illustrative

$550K budget. One defensible funding order.

Prepared for: PE operating partner / IC / CFO / CISOMethod: FAIR-aligned Monte Carlo (10,000 runs per exposure)State: seeded demo scenario, not a customer outcome

Greatest exposure

Portco E · $5.7M

The OT / IT boundary gap carries the largest modeled financial cyber exposure.

Fund first

Portco C · 19×

A $48K MFA action has the highest modeled exposure reduction per dollar.

Budget result

$538K → $6.8M

Fund C, A, and B to maximize modeled exposure removed inside the $550K cap.

Constrained-budget recommendation

Allocate $538K across three actions; keep $12K unallocated.

The highest-exposure company is not automatically the first funded action. The order optimizes modeled exposure removed within the approved cap, then keeps the excluded actions visible for the next decision.

Seeded demo portfolio constrained-budget funding order
OrderCompanyExposureAction costExposure removedModeled returnDecision
01Portco C$1.1M$48K$0.9M19×Fund now
02Portco A$2.4M$180K$2.2M12×Fund now
03Portco B$4.1M$310K$3.7M12×Fund now
NextPortco E$5.7M$420K$5.1M12×Next budget
HoldPortco D$3.3M$260K$2.9M11×Evidence pending

Why the funding order changes

01 · BaselineE → B → D → A → C

Exposure concentration alone puts Portco E first.

02 · Budget appliedC + A + B

The selected combination removes more modeled exposure within the $550K cap.

03 · Re-verifyE becomes next

After funded fixes are evidenced, residual exposure and confidence are recomputed.

Portco A drilldown

Every number shows its work.

Open one recommended action and inspect the model, source evidence, confidence, freshness, and claims that remain blocked.

Financial cyber exposure · base

$2.4M

P10 $1.6M · Base $2.4M · P90 $3.5M. That is ~5.7% of a $42.0M EBITDA pool.

Top driver

Unpatched external attack surface → ransomware exposure. Remediation $180K → ~$2.2M modeled exposure removed (12× return).

Claim: financial cyber exposure $2.4M
Source
FAIR model + control evidence pack
Confidence
Model-based, source-linked (P10–P90)
Freshness
Reviewed before export · 6 days old
Control: MFA coverage 58%
Source
Identity provider export (Okta)
Confidence
Automated, API verified
Freshness
Current · 1 day old
Finding: external attack surface
Source
Scanner export (Wiz / Tenable)
Confidence
Assisted, analyst reviewed
Freshness
Current · 3 days old
Remediation return: 12×
Source
Cost estimate + modeled exposure delta
Confidence
Decision-support estimate
Freshness
Recomputed on evidence change

FAIR factors & assumptions (visible, challengeable)

FactorAssumptionSource
Loss event frequency0.35 events/yr (ransomware via external surface)Scanner + threat baseline
Primary loss magnitude$3.1M (IR, downtime, rebuild)Sector incident data
Secondary loss magnitude$3.4M (regulatory, churn, legal)Sector incident data
Control modifierMFA 58% → frequency upliftOkta export (API-verified)
Simulation10,000 Monte Carlo runsFAIR engine

Remediation economics

ItemValue
Remediation cost$180K
Modeled exposure removed (base)$2.2M
Modeled return per dollar12×
Exposure after fix (base)$0.2M
Confidence bandP10 $1.6M · P90 $3.5M

What the board sees (illustrative brief excerpt)

“Financial cyber exposure at Portco A is estimated at $2.4M (P10 $1.6M / P90 $3.5M), ~5.7% of the EBITDA pool, driven primarily by an unpatched external attack surface and sub-60% MFA coverage. The recommended fix costs $180K and removes ~$2.2M of modeled exposure, a 12× return. Method: FAIR-aligned Monte Carlo, 10,000 runs; every figure traces to a source system with freshness shown.”

Blocked-claim ledger · travels with the artifact

  • BLOCKED. “SOC 2 Type II attested”: no current evidence. Will not publish until source is provided.
  • BLOCKED. Third-party data-processor coverage: evidence stale (> 90 days). Requires owner refresh.

Seeded, illustrative demo scenario. Not customer data, a customer artifact, or a customer outcome. All figures are decision-support estimates (FAIR-aligned Monte Carlo), not actuarial, legal, or investment advice.

Next step

Want this built on your own evidence?

A design partnership applies this decision flow to approved evidence, reviews the model and gaps with your team, and returns a claim-reviewed Proof Pack for internal use.

Request a Proof Pack on your evidence