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
Concreit Series LLC· Concreit Fund Management LLC
Back to fund
LP IRRⓘ
11.6%
annualized
LP Multipleⓘ
1.73×
$865K
LP Takeⓘ
86.5%
of gross proceeds
GP Takeⓘ
13.5%
incl. fees
Fee Dragⓘ
13.5%
$135K
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 · 86.5%$865K
Fees · 13.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $865K · Fees $135K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$135,000 · 13.5% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPGPT4Residual Split (100% / 0%) · 36.5%Limited Partners · $365KGeneral 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
$365K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare