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
Jamestown Invest 1, LLC· Jamestown
Back to fund
LP IRRⓘ
23.6%
annualized
LP Multipleⓘ
2.89×
$1M
LP Takeⓘ
96.3%
of gross proceeds
GP Takeⓘ
3.8%
incl. fees
Fee Dragⓘ
3.8%
$56K
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 · 96.3%$1M
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$2M
LP $1M · Fees $56K · GP $0
GROSS PROCEEDS$2MGPFFees to Manager$56,250 · 3.8% of grossLPT1Return of Capital$500,000 · 33.3% of grossLPGPT4Residual Split (100% / 0%) · 62.9%Limited Partners · $944KGeneral 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
$944K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare