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
America360, LLC· Dahn America360 Manager, LLC
Back to fund
LP IRRⓘ
-3.1%
annualized
LP Multipleⓘ
0.86×
$428K
LP Takeⓘ
85.5%
of gross proceeds
GP Takeⓘ
14.4%
incl. fees
Fee Dragⓘ
14.4%
$72K
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 · 85.5%$428K
Fees · 14.4%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $428K · Fees $72K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$72,250 · 14.4% of grossLPT1Return of Capital$427,750 · 85.5% of gross$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
$428K
Compare