Cedarline
Capital · Fund I
1 Investor Home
2 Pitch Deck
3 Investment Memo
4. Diligence
4.1 Strategy & Universe
4.2 Origination Engine
4.3 The Competing Field
5. Returns
5.1 Returns & Scenarios
5.2 LP Calc
6 Data Room
↓
Data Room
LP Calc
Returns 5.2 · Interactive
Model your own commitment
Set a commitment, a case and an exit multiple.
Your commitment
$10M
of $180M fund
$5M min
$50M
Case
Downside
Base
Upside
Platform exit EBITDA multiple
8.0x
9.5x
11.0x
5.6%
of the fund is yours, pro rata
2.5x
Net MOIC to you
23%
Net IRR
$25.0M
Total distributions
Your cumulative distributions (DPI × commitment)
Capital-call schedule
Illustrative · net of 2% fee, 20% carry, 8% pref · sample fund
Cedarline Capital · LP Calc