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
American Diversified Energy LLC·
Back to fund
LP IRRⓘ
-5.0%
annualized
LP Multipleⓘ
0.78×
$388K
LP Takeⓘ
77.5%
of gross proceeds
GP Takeⓘ
22.5%
incl. fees
Fee Dragⓘ
22.5%
$113K
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 · 77.5%$388K
Fees · 22.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $388K · Fees $113K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$112,500 · 22.5% of grossLPT1Return of Capital$387,500 · 77.5% of gross$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
$388K
Compare