Waterfall Analysis Tool

Share Classes

Name Type Seniority Liquidation Pref Pref Type Cap Actions

Transactions

Share Class Stakeholder Shares Investment Actions

Waterfall Results

Distribution Summary

Share Class Amount ($) Percentage

Distribution Breakdown

Distribution Flow Diagram

Exit Value Sensitivity Analysis