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
Bran Urban Growth Fund LLC·
Back to fund
LP IRRⓘ
-6.1%
annualized
LP Multipleⓘ
0.73×
$365K
LP Takeⓘ
41.7%
of gross proceeds
GP Takeⓘ
58.3%
incl. fees
Fee Dragⓘ
58.3%
$510K
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 · 41.7%$365K
Fees · 58.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $365K · Fees $510K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$510,000 · 58.3% of grossLPT1Return of Capital$365,000 · 41.7% of gross$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
$365K
Compare