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
EvolveX Equity Fund LLC· EvolveX Capital
Back to fund
LP IRRⓘ
13.6%
annualized
LP Multipleⓘ
1.90×
$948K
LP Takeⓘ
94.8%
of gross proceeds
GP Takeⓘ
5.3%
incl. fees
Fee Dragⓘ
5.3%
$53K
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 · 94.8%$948K
Fees · 5.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $948K · Fees $53K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$52,500 · 5.3% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (80%)$447,500 · 44.8% of gross$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 (80%)
Limited Partners
$448K
Compare