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
PRC Equity Fund I, LLC· PRC, Inc
Back to fund
LP IRRⓘ
23.0%
annualized
LP Multipleⓘ
2.81×
$1M
LP Takeⓘ
93.7%
of gross proceeds
GP Takeⓘ
6.3%
incl. fees
Fee Dragⓘ
6.3%
$95K
Dollar split

Where your dollar goes

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

Total gross proceeds$1,500,000
LP · 93.7%$1M
Fees · 6.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$2M
LP $1M · Fees $95K · GP $0
GROSS PROCEEDS$2MGPFFees to Manager$95,000 · 6.3% of grossLPT1Return of Capital$500,000 · 33.3% of grossLPT2Preferred Return (10%)$250,000 · 16.7% of grossLPGPT4Residual Split (100% / 0%) · 43.7%Limited Partners · $655KGeneral 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 (10%)
Limited Partners
$250K
T4
Residual Split (100% / 0%)
Limited Partners
$655K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare