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
Realm Metaverse Real Estate Inc.· Republic Realm
Back to fund
LP IRRⓘ
-31.6%
annualized
LP Multipleⓘ
0.15×
$75K
LP Takeⓘ
10.0%
of gross proceeds
GP Takeⓘ
90.0%
incl. fees
Fee Dragⓘ
90.0%
$675K
Dollar split

Where your dollar goes

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

Total gross proceeds$750,000
LP · 10.0%$75K
Fees · 90.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $75K · Fees $675K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$675,000 · 90.0% of grossLPT1Return of Capital$75,000 · 10.0% of gross$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
$75K
Compare