Waterfalls
Default
Score model

Pick how composites are weighted for you. Affects every score across the app.

Sign in to save models →
Sign in
Running the numbers on
286 Lenox Partners LLC· Regal Capital Acquisitions
Back to fund
LP IRRⓘ
7.9%
annualized
LP Multipleⓘ
1.47×
$733K
LP Takeⓘ
97.7%
of gross proceeds
GP Takeⓘ
2.3%
incl. fees
Fee Dragⓘ
2.3%
$18K
Dollar split

Where your dollar goes

Every dollar of gross proceeds traced through the waterfall at the current exit.

Total gross proceeds$750,000
LP · 97.7%$733K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $733K · Fees $18K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$17,500 · 2.3% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPGPT4Residual Split (100% / 0%) · 31.0%Limited Partners · $233KGeneral Partner · $0$pool fully distributed
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
Distributions
T1
Return of Capital
Limited Partners
$500K
T4
Residual Split (100% / 0%)
Limited Partners
$233K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare