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
ERC Homebuilders 1, Inc.· ERC Communities
Back to fund
LP IRRⓘ
-16.7%
annualized
LP Multipleⓘ
0.40×
$200K
LP Takeⓘ
26.7%
of gross proceeds
GP Takeⓘ
73.3%
incl. fees
Fee Dragⓘ
73.3%
$550K
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 · 26.7%$200K
Fees · 73.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $200K · Fees $550K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$550,000 · 73.3% of grossLPT1Return of Capital$200,000 · 26.7% of gross$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
$200K
Compare