Waterfalls

Fund universe

Fund · Sponsor

Asset class

Strategy

Vintage

Composite

RUNNING THE NUMBERS ON

LP IRR

-9.4%

annualized

LP Multiple

0.61×

$306K

LP Take

34.9%

of gross proceeds

GP Take

65.1%

incl. fees

Fee Drag

65.1%

$569K

Dollar split

Where your dollar goes

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

Total gross proceeds$875,000

LP · 34.9%$306K

Fees · 65.1%

Limited PartnersFees to ManagerGP Promote

Cascade · Distributions

$875K

LP $306K · Fees $569K · GP $0

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

$306K