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
57.1%
of gross proceeds
GP Take
42.9%
incl. fees
Fee Drag
42.9%
$375K
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 · 57.1%$500K
Fees · 42.9%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $500K · Fees $375K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$375,000 · 42.9% of grossLPT1Return of Capital$500,000 · 57.1% of gross$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
Compare