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
BridgeWell Secured Income LP· BridgeWell Capital
Back to fund
LP IRRⓘ
7.7%
annualized
LP Multipleⓘ
1.45×
$725K
LP Takeⓘ
96.7%
of gross proceeds
GP Takeⓘ
3.3%
incl. fees
Fee Dragⓘ
3.3%
$25K
Dollar split

Where your dollar goes

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

Total gross proceeds$750,000
LP · 96.7%$725K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $725K · Fees $25K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$25,000 · 3.3% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPT2Preferred Return (7%)$175,000 · 23.3% of grossLPGPT4Residual Split (100% / 0%) · 6.7%Limited Partners · $50KGeneral 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
T2
Preferred Return (7%)
Limited Partners
$175K
T4
Residual Split (100% / 0%)
Limited Partners
$50K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare