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
Angel Studios 001, Inc.· Angel Studios
Back to fund
LP IRR
11.8%
annualized
LP Multiple
1.75×
$875K
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$875,000
LP · 100.0%$875K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $875K · Fees $0 · GP $0
GROSS PROCEEDS$875KLPT1From Theatrical Revenue (box office …$875,000 · 100.0% of gross$pool fully distributed
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
Distributions
T1
From Theatrical Revenue (box office receipts retained after paying theaters 55-60%), pay the P&A Payment Amount ($1.20 per share) to all P&A Investors including Series A Preferred shareholders · Theatrical Revenue used first to pay P&A Payment Amount before any other permitted expenses
Series A Preferred Stock
$875K
Compare