Waterfalls

LP IRR

20.6%

annualized

LP Multiple

2.55×

$1M

LP Take

85.1%

of gross proceeds

GP Take

14.9%

incl. fees

Fee Drag

1.9%

$29K

Dollar split

Where your dollar goes

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

Total gross proceeds$1,500,000

LP · 85.1%$1M

GP · 12.9%

Limited PartnersFees to ManagerGP Promote

Cascade · Distributions

$2M

LP $1M · Fees $29K · GP $194K

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

$602K

Residual Split (80% / 20%)

General Partner

$150K