Waterfalls

Fund universe

Fund · Sponsor

Asset class

Strategy

Vintage

Composite

RUNNING THE NUMBERS ON

LP IRR

-4.2%

annualized

LP Multiple

0.81×

$403K

LP Take

46.1%

of gross proceeds

GP Take

53.9%

incl. fees

Fee Drag

53.9%

$472K

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 · 46.1%$403K

Fees · 53.9%

Limited PartnersFees to ManagerGP Promote

Cascade · Distributions

$875K

LP $403K · Fees $472K · GP $0

LPFeesGPhover a tier for the formula · click to pin

Tier-by-tier trace

Same numbers, tabular. Click to expand.

▾

Distributions

Return of Capital

Limited Partners

$403K