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
Back to fund
LP IRR
0.0%
annualized
LP Multiple
1.00×
$500K
LP Take
100.0%
of gross proceeds
GP Take
0.0%
incl. fees
Fee Drag
0.0%
$0
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 · 100.0%$500K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $500K · Fees $0 · GP $0
Gross proceeds at exit
$500K
T1Return of Capital
$500,000 · 100.0% of gross
cap $500K · filled 100%LP $500K
T4Residual Split (100% / 0%)
unreached at this exit · $0 → LP
Where it lands · of gross proceeds
LP $500K (100.0%)Fees $0 (0.0%)GP $0 (0.0%)
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
Compare