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
Red Oak Capital Fund VII, LLC· Red Oak Capital
Back to fund
LP IRRⓘ
7.6%
annualized
LP Multipleⓘ
1.44×
$721K
LP Takeⓘ
96.2%
of gross proceeds
GP Takeⓘ
3.8%
incl. fees
Fee Dragⓘ
3.8%
$29K
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 · 96.2%$721K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $721K · Fees $29K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$28,750 · 3.8% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPGPT4Residual Split (100% / 0%) · 29.5%Limited Partners · $221KGeneral 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
T4
Residual Split (100% / 0%)
Limited Partners
$221K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare