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ⓘ
6.2%
annualized
LP Multipleⓘ
1.35×
$676K
LP Takeⓘ
90.1%
of gross proceeds
GP Takeⓘ
9.9%
incl. fees
Fee Dragⓘ
9.9%
$74K
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 · 90.1%$676K
Fees · 9.9%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $676K · Fees $74K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$74,125 · 9.9% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPT2Preferred Return (8%)$175,875 · 23.4% of gross$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
$500K
T2
Preferred Return (8%)
Limited Partners
$176K
Compare