Restricted access
Caerwyn
Outlast & Outperform
notcaerwynscioyet.com

www.notcaerwynscioyet.com

Year one.

  • Full IPS diagnostic — financial + psychological
  • Balance-sheet forensics — every entity, every sub-account
  • Fee audit — find the leaks
  • Cash in one view — OE loans, outflows, buffer
  • Liabilities & hedging review — notes, swaps, unfunded commitments
  • Defensive perimeter — umbrella insurance, insurance, CPA/QSBS, estate, security & privacy
  • Reporting platform picked
The perimeter

Family office services.

The capital.

Caerwyn · Capital map Consolidated · daily
Total AUM
$0.00B
OE facility drawn
$0M
coverage 3.2×
Liquidity floor
$0M
Unfunded
$0M
→ Every figure across this capital map — balances, rates, coverage, pacing — is illustrative. It will be re-underwritten and adjusted once real positions, terms, and circumstances are confirmed.
Asset classValue% of AUMWhere held
Public equities$540M31.6%GS + ICONIQ
  S&P 500 core · TLH$285M16.7%GS only — wash-sale control
  Long/short A$130M7.6%GS
  Long/short B$125M7.3%ICONIQ
Structured notes & overlay$170M9.9%GS + ICONIQ
  Buffered notes$112M6.6%GS
  Structured notes$58M3.4%ICONIQ
Put writing SMAunfunded—GS · overlay · ~$65M notional
Private credit$124M7.3%ICONIQ + Arch
  Credit co-invests$82M4.8%ICONIQ
  NAV lending$42M2.5%Arch
Municipal bonds$105M6.1%GS + ICONIQ
Direct & co-invest$264M15.4%Arch / iCapital
PE fund commitments$86M5.0%Arch
Real assets$85M5.0%Direct
Treasury & liquidity$237M13.9%GS + ICONIQ + OpCo draw
  Gov MMFs$162M9.5%Split GS / ICONIQ
  UST bill ladder$55M3.2%GS
  OE operating cash$20M1.2%OE draw account
→ Put writing SMA — unfunded overlay at GS, sized at ~10% of GS managed portfolio (~$65M notional). Systematic covered/uncovered puts on concentrated equity + index. Premium income, no capital deployed.
→ Premium is intentionally excluded above — the overlay generates real yield (~$3.8M/yr target), but it's left out of the cash-yield figures on this page to keep the base case conservative. Treat it as upside, not a funding source.
→ Structured notes — 18-month maximum tenor, by policy. Short-dated only; we harvest the payoff without locking up capital. Never illiquid for long.
→ OE facility — $58M drawn against $185M committed. Serviced by credit cashflows + treasury. Coverage never drops below 3×.
→ All figures on this page are illustrative and will be re-underwritten against real positions, terms, and market conditions as they're finalized.
→ Private-asset commitment planner. Pace commitments so the book self-funds — distributions fund new calls — and the steady-state allocation holds without over- or under-committing.
Portfolio J-curve · net cashflow by program year
Private book by sub-asset class · commitment vs. target
Fund-by-fund · pacing, structure & fees
→ Self-funded target: once distributions ≥ capital calls (est. year 6–7), the private book compounds without fresh cash from the balance sheet. Until then, the treasury sleeve pre-funds the net call.
Return basis
Illiquid privates
Period
Investment results · year to date
Time-weighted returns · vs policy benchmark
Deposits & withdrawals · year to date
→ External cash into and out of the portfolio — separate from investment gain. This is what the office actually costs and what funds it.
Current allocation
Target allocation
Annual inflow into portfolio$10M
occasional OE distributions · asset sales · other
Annual outflow$25M
family office salaries & costs · OE facility service · lifestyle · taxes
→ Illustrative compound model. Conservative 6% net · Moderate 9% · Aggressive 12%. Net annual cashflow = inflow − outflow, applied each year, identical for both lines — only the return assumption differs. Set "Current" to how the portfolio is allocated today and "Target" to the allocation under consideration, to see what the shift is worth.

Cash is king.

Caerwyn · Liquidity forecastAuto-synced to portfolio yield
→ Dividends & muni coupons reinvest inside the sleeves; cash yield (MMF + T-bills + credit distributions) is swept to fund OE, the facility, and family costs. Reinvest toggle below.
→ Put writing SMA premium is not included here — the overlay generates real income (~$3.8M/yr target) but it's left out of this cash-yield figure on purpose, to keep the liquidity forecast conservative. Treat it as upside, not a relied-upon source.
Add a line
Illustrative · net position = starting cash + portfolio cash yield + inflows − outflows − facility service · the floor is $170M
→ The OE facility is load-bearing — it funds the operating entity's (OE) day-to-day operating activities, and servicing it sits ahead of family distributions in the waterfall. The CIO coordinates directly with the CFO on liquidity strategy, stress scenarios, and the long-arc capital structure plan behind it.
→ As the OE scales — through its Series A, eventual secondaries, and later liquidity events — deciding how those proceeds land (pay down the facility, recycle into new commitments, or bank as treasury) is a senior investment-side decision, not a bookkeeping one.
Infrastructure

One screen, every entity, every morning.

As of 47 days ago · page 3 of 61
Caerwyn · ConsolidatedDaily reconciliation · 06:00 PT
Total net worth
$0.00B
+0.4% MTD · +9.2% YTD net
Facility coverage
0.0×
liquid / drawn
Unfunded commitments
$0M
12m calls: $46M
Cash & dry powder
$0M
$13M above floor
T+0 – T+7
11%
T+30
17%
T+90
29%
1yr+ notice
12%
Illiquid / committed
31%
→ The facility never forces a sale. Dislocations = entry points.
Sleeve / managerAllocMTDYTDNote
S&P 500 core · direct-indexed$340M+1.1%+12.3%$9.4M losses banked YTD
Long/short A$130M+0.8%+10.6%concentrated · 18 names
Long/short B$125M−0.3%+8.2%overlap flag ▲
Private credit$150M+0.7%+8.9%duration-matched
Muni ladder$105M+0.3%+3.8%tax-equiv ≈ 6.4%
Liquid alts overlay$170M+0.4%+6.2%premium harvesting
Direct book · 12 pos.$425Mn/a1.31× TVPIquarterly marks
Equity beta
0.31
Credit spread
0.22
Rates duration
1.8y
L/S overlap · A×B
high
Stress · '22 redux
−11.2%
Stress · GFC redux
−15.7%
→ Both stress runs land inside −18% with the floor intact. Solved for, not lucky.
▲
Long/short B — name overlap with A crossed threshold. Review sizing this week.
●
Harvest window open — 14 lots in the S&P core · est. $2.1M banked by close · wash-sale clean.
●
Capital call $6.2M — T+9 · pre-funded from the T-bill ladder.
●
Buffered note rolls T+21 — three term sheets already priced.
Illustrative · Addepar / Allvue-class · multi-entity · attribution net of every fee · built once, compounds for a hundred years
Dealflow

A deal book with a memory.

Click around.

SCOUT network · MGR co-invest rights · NTWK principal, president & CIO relationships · every pass keeps its reasoning forever
Beyond the mandate

Upwards.

Click any programme to open the full build-out.

Maurice P. Adaime