Cash calls and distributions
See when money is likely to be called and when it may come back. Coloured bars show each route; the black line shows the total for that year.
Compare fees, returns, cash needs, diversification and workload across the three routes. Choose a quick mix below, or build your own.
We start with your return assumptions, then take out fees and carry. When cash is called and paid back determines the IRR.
Estimated cash-flow IRR: approximately 17.4%.
See when money is likely to be called and when it may come back. Coloured bars show each route; the black line shows the total for that year.
This shows your running cash position over time. Secondaries may return money earlier, while fund of funds can take longer to pay out.
This shows how much of your planned commitment has been called. It is not the fair value of the portfolio.
Direct funds give you more control, but usually mean more manager selection and admin. Fund of funds can spread your exposure through one relationship, but add another layer of fees and may take longer to return cash. Secondaries can put money to work and return it sooner, but may have a different return profile. This is a simple scenario tool, not a prediction of which route will win.
Yes. The sliders always add up to 100%, so you can choose any mix of direct funds, fund of funds and secondaries.
The model includes fees and carry at the underlying fund level, then an extra fund-of-funds layer. Actual terms vary by vehicle.
Secondaries may buy more mature assets and return money earlier. That can help offset calls from newer primary funds.
It is the share of your planned commitment that has been called. It is not NAV or a fair-value estimate.
Not always. Different managers can hold the same funds or companies. This is a simple breadth estimate, not a full look-through analysis.
Conservative, Base and Optimistic start with different gross multiples for each route. You can inspect or change them under Adjust assumptions. Fees and carry reduce those values, and the cash-flow timing determines the IRR. These are scenarios, not forecasts.
For education only—not investment, legal, accounting or tax advice. Fund terms, timing, access, overlap and liquidity can vary a lot. Check fund documents and speak with your advisers before making decisions.