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ⓘ
-18.0%
annualized
LP Multipleⓘ
0.37×
$185K
LP Takeⓘ
37.0%
of gross proceeds
GP Takeⓘ
63.0%
incl. fees
Fee Dragⓘ
63.0%
$315K
Dollar split

Where your dollar goes

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

Total gross proceeds$500,000
LP · 37.0%$185K
Fees · 63.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $185K · Fees $315K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$315,000 · 63.0% of grossLPT1Return of Capital$185,000 · 37.0% of gross$pool fully distributed
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
Distributions
T1
Return of Capital
Limited Partners
$185K
Compare