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
412WLR, LLC (Braxton Woods Lake)· 412WLR Manager, LLC
Back to fund
LP IRRⓘ
-7.2%
annualized
LP Multipleⓘ
0.69×
$343K
LP Takeⓘ
68.7%
of gross proceeds
GP Takeⓘ
31.3%
incl. fees
Fee Dragⓘ
16.8%
$84K
Dollar split

Where your dollar goes

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

Total gross proceeds$500,000
LP · 68.7%$343K
Fees · 16.8%
GP · 14.6%
Limited PartnersFees to ManagerGP Promote
Cascade · All Distributions

Where each dollar goes

$500K
LP $343K · Fees $84K · GP $73K
GROSS PROCEEDS$500KGPFFees to Manager$83,750 · 16.8% of grossABT1Class A pref (9%) · 40.0%Class A · $113KClass B · $88K$$216K to next pool
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
All Distributions
T1
Class A pref (9%)
Class A
$113K
T1
Class B pref (7%)
Class B
$88K
Pre-Hurdle
T2
70% Class B / 30% Class C
Class B
$123K
T2
70% Class B / 30% Class C
Class C (Mgr)
$53K
Post-13%-IRR
T3
50/50 Class B / Class C
Class B
$20K
T3
50/50 Class B / Class C
Class C (Mgr)
$20K
Compare