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
Energy Exploration Technologies, Inc.·
Back to fund
LP IRRⓘ
-11.8%
annualized
LP Multipleⓘ
0.54×
$268K
LP Takeⓘ
35.7%
of gross proceeds
GP Takeⓘ
64.3%
incl. fees
Fee Dragⓘ
64.3%
$483K
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 · 35.7%$268K
Fees · 64.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $268K · Fees $483K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$482,500 · 64.3% of grossLPT1Return of Capital$267,500 · 35.7% of gross$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
$268K
Compare