Waterfalls

LP IRR

6.2%

annualized

LP Multiple

1.35×

$677K

LP Take

90.2%

of gross proceeds

GP Take

9.8%

incl. fees

Fee Drag

3.9%

$29K

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 · 90.2%$677K

GP · 5.9%

Limited PartnersFees to ManagerGP Promote

Cascade · Distributions

$750K

LP $677K · Fees $29K · GP $44K

LPFeesGPhover a tier for the formula · click to pin

Tier-by-tier trace

Same numbers, tabular. Click to expand.

▾

Distributions

Return of Capital

Limited Partners

$500K

Preferred Return (7%)

Limited Partners

$175K

GP Catch-up (20%)

General Partner

$44K

Residual Split (80% / 20%)

Limited Partners

$2K

Residual Split (80% / 20%)

General Partner

$415