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
Golden Garages, LLC· Nectar Garages Manager, LLC (Ben Lapidus & Gerrit Van Maanen)
Back to fund
LP IRRⓘ
-3.8%
annualized
LP Multipleⓘ
0.82×
$413K
LP Takeⓘ
82.5%
of gross proceeds
GP Takeⓘ
17.5%
incl. fees
Fee Dragⓘ
17.5%
$88K
Dollar split

Where your dollar goes

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

Total gross proceeds$500,000
LP · 82.5%$413K
Fees · 17.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Class A-1 Pool

Where each dollar goes

$500K
LP $413K · Fees $88K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$87,500 · 17.5% of grossA-1T1Return of Capital$206,250 · 41.3% of gross$pool fully distributed
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
Class A-1 Pool
T1
Return of Capital
Class A-1
$206K
Class A-2 Pool
T1
Return of Capital
Class A-2
$206K
Compare