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
Auor Capital Fund V LLC· Auor Capital
Back to fund
LP IRRⓘ
14.4%
annualized
LP Multipleⓘ
1.96×
$980K
LP Takeⓘ
98.0%
of gross proceeds
GP Takeⓘ
2.0%
incl. fees
Fee Dragⓘ
2.0%
$20K
Dollar split

Where your dollar goes

Every dollar of gross proceeds traced through the waterfall at the current exit.

Total gross proceeds$1,000,000
LP · 98.0%$980K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $980K · Fees $20K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$20,000 · 2.0% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPGPT4Residual Split (100% / 0%) · 48.0%Limited Partners · $480KGeneral Partner · $0$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
T4
Residual Split (100% / 0%)
Limited Partners
$480K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare