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
FundRebel Dean, LLC· FundRebel, LLC
Back to fund
LP IRRⓘ
-1.0%
annualized
LP Multipleⓘ
0.95×
$475K
LP Takeⓘ
31.7%
of gross proceeds
GP Takeⓘ
68.3%
incl. fees
Fee Dragⓘ
68.3%
$1M
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 · 31.7%$475K
Fees · 68.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$2M
LP $475K · Fees $1M · GP $0
GROSS PROCEEDS$2MGPFFees to Manager$1,025,000 · 68.3% of grossLPT1Return of Capital$475,000 · 31.7% of gross$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
$475K
Compare