Your modeled LP outcome
All dollar amounts are illustrative terminal values. Annualized return is not IRR because this simple model has no dated capital-call or distribution schedule.
Gross-to-net waterfall
Start with the gross investment portfolio value, then see the management fees, expenses and carry that bridge to net LP terminal value.
Gross MOIC versus net LP MOIC
Hold the terms constant and see how much of each gross outcome reaches the LP. This is a terminal-value comparison, not an IRR curve.
Fee & carry sensitivity
Each cell recalculates net LP MOIC at your selected gross outcome while changing only the investment-period management fee and carry rate.