ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Built by Nicole DeTommaso. Follow on Twitter @nic_detommaso for more VC insights
3
4
**Only update assumptions box
5
6
Assumptions
7
Fund IFund 2Fund 3
8
Fund Size ($)$25 $50 $75
9
Annual Mgmt Fee % (Year 1-3)2.0%2.0%2.0%
10
Annual Mgmt Fee % (Year 4-10)1.5%1.5%1.5%
11
Fund Performance (MOIC)3.0x3.0x3.0x
12
Firm Carry %20.0%20.0%20.0%
13
Personal Carry %1.0%1.0%1.0%
14
15
($ in millions)Fund 1Fund 2Fund 3
16
17
Fund Size $25 $50 $75
18
19
Annual Mgmt Fee % (Year 1-3) 2.0% 2.0% 2.0%
20
Annual Mgmt Fee % (Year 4-10) 1.5% 1.5% 1.5%
21
Total Mgmt Fee $4.1 $8.3 $12.4
22
23
Capital Invested (less mgmt fee) $20.9 $41.8 $62.6
24
Fund Performance (MOIC) 3.0x 3.0x 3.0x
25
Total Fund Return $62.6 $125.3 $187.9
26
27
Total Profits (less initial LP $ invested)
 $37.6 $75.3 $112.9
28
Firm Carry % 20.0% 20.0% 20.0%
29
Total Firm Carry $7.5 $15.1 $22.6
30
31
Personal Carry % 1.0% 1.0% 1.0%
32
Personal Carry $ $0.08 $0.15 $0.23
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100