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
Energea Portfolio 3 Africa LLC· Energea Global LLC
Back to fund
LP IRRⓘ
14.8%
annualized
LP Multipleⓘ
1.99×
$996K
LP Takeⓘ
99.6%
of gross proceeds
GP Takeⓘ
0.4%
incl. fees
Fee Dragⓘ
0.4%
$4K
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 · 99.6%$996K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $996K · Fees $4K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$4,175 · 0.4% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (70%)$495,825 · 49.6% of gross$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
$500K
T2
Preferred Return (70%)
Limited Partners
$496K
Compare