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
My Racehorse CA LLC· Experiential Squared
Back to fund
LP IRRⓘ
-5.6%
annualized
LP Multipleⓘ
0.75×
$375K
LP Takeⓘ
42.9%
of gross proceeds
GP Takeⓘ
57.1%
incl. fees
Fee Dragⓘ
57.1%
$500K
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 · 42.9%$375K
Fees · 57.1%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $375K · Fees $500K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$500,000 · 57.1% of grossLPT1Return of Capital$375,000 · 42.9% of gross$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
$375K
Compare