Origin Credit Fund II

distributing

Origin Investments · Private Credit · National · Vintage 2023

Committed

$150K

Called

$150K

Current Value

$172K

Target IRR

12%

Monte Carlo Scenarios

Pro

Best Case (P90)

1.54x MOIC

19.1% IRR

Median (P50)

1.15x MOIC

4.8% IRR

Worst Case (P10)

0.76x MOIC

-9.0% IRR

"Monte Carlo (1,000 paths)" — Distribution

P10

0.76x

P25

0.96x

P50

1.15x

P75

1.35x

P90

1.54x

Mean

1.15x

Median

1.15x

Std Dev

0.30x

Simulations

1,000

Transaction History

Distribution+$7K

Q2 2024 interest distribution

Jul 15, 2024

Distribution+$7K

Q4 2023 interest distribution

Jan 15, 2024

Capital Call-$150K

Full capital call

Jan 10, 2023

Pro Forma Projections

Pro forma exit projections
Exit Date	Projected MOIC	Projected IRR	Exit Value	Notes
Jan 2026	1.4x	12%	$210K	Credit fund 3-year maturity

Documents

2024-K1-Origin-Credit-II.pdf

2024 Schedule K-1 · 205 KB

Mar 2025

Sub-Agreement-Origin-Credit-II.pdf

Subscription agreement · 635 KB

Jan 2023

Ready to track your own portfolio?

Your real data replaces the sample in minutes. 14-day free trial, no credit card required.