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ⓘ
13.7%
annualized
LP Multipleⓘ
1.90×
$951K
LP Takeⓘ
95.1%
of gross proceeds
GP Takeⓘ
4.9%
incl. fees
Fee Dragⓘ
4.9%
$49K
Dollar split

Where your dollar goes

Every dollar of gross proceeds traced through the waterfall at the current exit.

Total gross proceeds$1,000,000
LP · 95.1%$951K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $951K · Fees $49K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$48,750 · 4.9% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (6%)$150,000 · 15.0% of grossLPGPT4Residual Split (100% / 0%) · 30.1%Limited Partners · $301KGeneral 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
$301K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare