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
LK Secured Lending Reg A Fund, LLC· LK Advisors, Inc.
Back to fund
LP IRRⓘ
10.7%
annualized
LP Multipleⓘ
1.67×
$833K
LP Takeⓘ
95.1%
of gross proceeds
GP Takeⓘ
4.9%
incl. fees
Fee Dragⓘ
4.9%
$43K
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 · 95.1%$833K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $833K · Fees $43K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$42,500 · 4.9% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPT2Preferred Return (7%)$175,000 · 20.0% of grossLPGPT4Residual Split (100% / 0%) · 18.0%Limited Partners · $158KGeneral 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
T2
Preferred Return (7%)
Limited Partners
$175K
T4
Residual Split (100% / 0%)
Limited Partners
$158K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare