The Model · 5.2

LP Calc: model your commitment

Illustrative · net to LP
Sample fund, not an offer
Your commitment€20M
€5M€50M
Case
Exit cap rate

Outputs are net of the 1.5% management fee, 20% carried interest and fund costs, on a €300M target fund. Figures are illustrative targets for a sample vehicle, not a forecast or an offer.

13%Net IRR
1.8xNet multiple
€36MTotal distributions
6.7%Your share of fund
DPI build to you1.80x
Y1Y3Y5Y8
Capital calls€20M
Y1Y2Y3Y4
Halcyon.LP Calc · 5.2