Waterfall_and_Promote_Blank.xlsx
   Example 1!C8                             500000000
   Example 1!C9                             1000000000
   Example 1!C10                            200000000
   Example 1!C11                            0.2
   Example 1!C12                            1
   Example 2!C8                             10
   Example 2!C9                             50000000
   Example 2!C10                            7
   Example 2!C11                            1.8
   Example 2!C12                            3
   Example 2!C13                            0.7
   Example 2!C14                            186000000
   Example 2!C15                            0.2
   European vs American!C7                  50000000
   European vs American!D7                  4
   European vs American!E7                  90000000
   European vs American!C8                  50000000
   European vs American!D8                  4
   European vs American!E8                  90000000
   European vs American!C9                  50000000
   European vs American!D9                  4
   European vs American!E9                  90000000
   European vs American!C10                 50000000
   European vs American!D10                 4
   European vs American!E10                 90000000
   European vs American!C11                 50000000
   European vs American!D11                 4
   European vs American!E11                 90000000
   European vs American!C12                 50000000
   European vs American!D12                 4
   European vs American!E12                 90000000
   European vs American!C13                 50000000
   European vs American!D13                 4
   European vs American!E13                 90000000
   European vs American!C14                 50000000
   European vs American!D14                 5
   European vs American!E14                 35000000
   European vs American!C15                 50000000
   European vs American!D15                 5
   European vs American!E15                 35000000
   European vs American!C16                 50000000
   European vs American!D16                 5
   European vs American!E16                 35000000
   European vs American!C30                 0.3
   European vs American!C31                 0.4
   European vs American!C32                 0.25
   Multi-Tier!C8                            500000000
   Multi-Tier!C9                            1000000000
   Multi-Tier!C10                           5
   Multi-Tier!C11                           0.08
   Multi-Tier!C12                           0.15
   Multi-Tier!C13                           0.2
   Multi-Tier!C14                           0.3
   Multi-Tier!C15                           0.4
   Multi-Tier!C16                           300000000
   Time-Weighted Pref!C8                    100000000
   Time-Weighted Pref!C9                    0.08
   Time-Weighted Pref!C10                   10
   Time-Weighted Pref!C13                   30000000
   Time-Weighted Pref!D13                   2
   Time-Weighted Pref!C14                   40000000
   Time-Weighted Pref!D14                   4
   Time-Weighted Pref!C15                   30000000
   Time-Weighted Pref!D15                   5

Capital_Stack_Blank.xlsx
   Value-Add Stack!C8                       50000000
   Value-Add Stack!C9                       5000000
   Value-Add Stack!C10                      1000000
   Value-Add Stack!C17                      3000000
   Value-Add Stack!C23                      0.65
   Value-Add Stack!C24                      0.0725
   Value-Add Stack!C25                      30
   Value-Add Stack!C26                      3
   Value-Add Stack!C27                      4480000
   Value-Add Stack!C28                      0.0625
   Value-Add Stack!C29                      0.02
   Development Stack!C8                     100000000
   Development Stack!D12                    0.65
   Development Stack!E12                    0.08
   Development Stack!D13                    0.1
   Development Stack!E13                    0.11
   Development Stack!D14                    0.05
   Development Stack!E14                    0.09
   Development Stack!D15                    0.2
   Development Stack!B32                    80000000
   Development Stack!B33                    95000000
   Development Stack!B34                    105000000
   Development Stack!B35                    120000000
   Development Stack!B36                    140000000
   Leverage Math!C8                         1
   Leverage Math!C9                         0.7
   Leverage Math!C10                        0.1
   Mezz vs Pref!C8                          15000000
   Mezz vs Pref!C9                          0.11
   Mezz vs Pref!C10                         0.09
   Mezz vs Pref!C11                         65000000
   Mezz vs Pref!C12                         0.08
   Mezz vs Pref!C13                         20000000
   Mezz vs Pref!C14                         3
   Mezz vs Pref!C15                         0.6

Fund_Performance_and_LP_Diligence_Blank.xlsx
   Fund Metrics!C7                          -25000000
   Fund Metrics!D7                          0
   Fund Metrics!C8                          -45000000
   Fund Metrics!D8                          0
   Fund Metrics!C9                          -60000000
   Fund Metrics!D9                          0
   Fund Metrics!C10                         -40000000
   Fund Metrics!D10                         8000000
   Fund Metrics!C11                         -20000000
   Fund Metrics!D11                         22000000
   Fund Metrics!C12                         -10000000
   Fund Metrics!D12                         55000000
   Fund Metrics!C13                         0
   Fund Metrics!D13                         70000000
   Fund Metrics!C14                         0
   Fund Metrics!D14                         95000000
   Fund Metrics!C15                         0
   Fund Metrics!D15                         60000000
   Fund Metrics!C16                         0
   Fund Metrics!D16                         45000000
   Fund Metrics!C21                         38000000
   Fund Metrics!C22                         220000000
   Gross to Net!C8                          220000000
   Gross to Net!C9                          200000000
   Gross to Net!C10                         430000000
   Gross to Net!C11                         0.015
   Gross to Net!C12                         220000000
   Gross to Net!C13                         150000000
   Gross to Net!C14                         900000
   Gross to Net!C15                         1800000
   Gross to Net!C16                         1
   Gross to Net!C17                         4200000
   Gross to Net!C18                         0.08
   Gross to Net!C19                         0.2
   Gross to Net!C20                         10
   LP Diligence!D8                          3
   LP Diligence!D9                          3
   LP Diligence!D10                         3
   LP Diligence!D12                         3
   LP Diligence!D13                         3
   LP Diligence!D14                         3
   LP Diligence!D15                         3
   LP Diligence!D16                         3
   LP Diligence!D17                         3
   LP Diligence!D19                         3
   LP Diligence!D20                         3
   LP Diligence!D21                         3
   LP Diligence!D22                         3
   LP Diligence!D23                         3
   LP Diligence!D24                         3
   LP Diligence!D25                         3
   LP Diligence!D27                         3
   LP Diligence!D28                         3
   LP Diligence!D29                         3
   LP Diligence!D30                         3
   LP Diligence!D31                         3
   LP Diligence!D33                         3
   LP Diligence!D34                         3
   LP Diligence!D35                         3
   LP Diligence!D36                         3
   LP Diligence!D37                         3
   LP Diligence!D38                         3
   LP Diligence!D40                         3
   LP Diligence!D41                         3
   LP Diligence!D42                         3
   LP Diligence!D43                         3
   LP Diligence!D44                         3
