The book's own figures

The_Clawback_Collateralised_Blank.xlsx  (Chapter 11 and Appendix F)
   1 Inputs!B5                 24
   1 Inputs!B6                 0
   1 Inputs!B7                 0.3
   1 Inputs!B8                 0.45
   1 Inputs!B9                 0.37
   1 Inputs!B10                0.5

   Result: a gross clawback of 24.00, 13.20 owed at 45 per cent, 7.20 held, 6.00 uncollateralised, full cover at 55 per cent.

Fee_And_Waterfall_Blank.xlsx  (Chapters 7 to 10; the dates are ADDED, the book gives none)

   1. Terms!C5                 500.0
   1. Terms!C6                 5
   1. Terms!C7                 0.02
   1. Terms!C8                 0.0175
   1. Terms!C9                 1
   1. Terms!C10                2.5
   1. Terms!C11                1.2
   1. Terms!C12                0.08
   1. Terms!C13                0.2
   1. Terms!C14                1
   1. Terms!C15                0.02

   Sheet 2, years 0 to 10
   Investments:          80, 80, 80, 80, 80, 0, 0, 0, 0, 0, 0
   Invested cost held:   0, 0, 0, 0, 0, 400, 350, 260, 150, 60, 0
   Distributions:        0, 0, 0, 0, 0, 0, 110, 198, 242, 198, 132

   Result: 71.35 of fees, 14.50 of expenses, 485.85 drawn, 78.83 of carry, 18.7 per cent of distributions,
   investors 785.15 at 1.65x, the manager 9.76x on its own money.
