Calculator

What distribution financing does to your fund's numbers.

Enter your fund's NAV and expected exits. See DPI today, final TVPI and IRR, and what it costs LPs compared with selling interests at a discount.

Your fund
$MM
Capital called from LPs to date
$MM
$MM
Expected exits
$MM
What the current portfolio ultimately returns
yrs
yrs
Your assumptions

Inputs are user assumptions for illustration, not Yantacaw's pricing. Terms are set deal by deal after diligence.

% of NAV
%
x
x
%
Comparison sale
% of NAV
Price for LP interests sold to raise the same cash
Results
Cash to LPs now
Financing cost
Sale cost

HoldFinancingSale
Cash to LPs today
DPI today
Cost to LPs–
Final TVPI
IRR on today's NAV

Send me indicative terms for these numbers

Sensitivity

Cost to LPs at every outcome

How much LPs give up under each route as the portfolio's total future distributions change. The marker shows your assumption; the crossover is where both routes cost the same.

Distribution financingSecondary sale
Cost to LPs of distribution financing and a secondary sale across outcomes
View as table
Total future distributionsFinancing costSale cost
Method

How the numbers are calculated

Future distributions are spread evenly across the exit years you enter. The financing advances a share of NAV today and is repaid from the sweep of each year's distributions until it has received the greater of the IRR hurdle and the multiple floor, up to the cap. The comparison sale raises the same cash by selling LP interests at the price you enter, so LPs give up that share of all future distributions.

Example with the default inputs: a $100MM fund with $300MM of NAV takes a $60MM advance. If it later distributes $400MM evenly over years 3 to 6, the financing costs LPs about $84MM and a sale of 25% of interests at 80% of NAV costs $100MM. The financing costs less whenever future distributions exceed about $337MM, roughly 112% of current NAV. Slower exits raise the financing's cost; faster exits lower it.

Results are illustrative, ignore fees, carry and taxes, and are not a quote, an offer or a projection. Actual terms are set after diligence. See the FAQ on cost and the liquidity guide.