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ⓘ
-6.8%
annualized
LP Multipleⓘ
0.70×
$353K
LP Takeⓘ
70.5%
of gross proceeds
GP Takeⓘ
29.5%
incl. fees
Fee Dragⓘ
29.5%
$148K
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 · 70.5%$353K
Fees · 29.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $353K · Fees $148K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$147,500 · 29.5% of grossLPT1Return of Capital$352,500 · 70.5% of gross$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
$353K
Compare