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
Here Collection LLC· Here
Back to fund
LP IRRⓘ
7.8%
annualized
LP Multipleⓘ
1.46×
$728K
LP Takeⓘ
83.1%
of gross proceeds
GP Takeⓘ
16.9%
incl. fees
Fee Dragⓘ
16.9%
$148K
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 · 83.1%$728K
Fees · 16.9%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $728K · Fees $148K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$147,500 · 16.9% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPGPT4Residual Split (100% / 0%) · 26.0%Limited Partners · $228KGeneral Partner · $0$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
T4
Residual Split (100% / 0%)
Limited Partners
$228K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare