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
Joyner Capital LP· Joyner Capital
Back to fund
LP IRRⓘ
-3.0%
annualized
LP Multipleⓘ
0.86×
$430K
LP Takeⓘ
86.0%
of gross proceeds
GP Takeⓘ
14.0%
incl. fees
Fee Dragⓘ
14.0%
$70K
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 · 86.0%$430K
Fees · 14.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $430K · Fees $70K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$70,000 · 14.0% of grossLPT1Return of Capital$430,000 · 86.0% of gross$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
$430K
Compare