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
Madyson Equity Group, LP· Madyson Capital Management, LLC
Back to fund
LP IRRⓘ
10.6%
annualized
LP Multipleⓘ
1.66×
$828K
LP Takeⓘ
94.6%
of gross proceeds
GP Takeⓘ
5.4%
incl. fees
Fee Dragⓘ
5.4%
$47K
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 · 94.6%$828K
Fees · 5.4%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $828K · Fees $47K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$46,875 · 5.4% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPT2Preferred Return (6%)$150,000 · 17.1% of grossLPGPT4Residual Split (100% / 0%) · 20.4%Limited Partners · $178KGeneral 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 (6%)
Limited Partners
$150K
T4
Residual Split (100% / 0%)
Limited Partners
$178K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare