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
REI Capital Growth LLC· REI Capital Management
Back to fund
LP IRRⓘ
0.0%
annualized
LP Multipleⓘ
0.00×
$0
LP Takeⓘ
0.0%
of gross proceeds
GP Takeⓘ
133.7%
incl. fees
Fee Dragⓘ
133.7%
$668K
Dollar split

Where your dollar goes

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

Total gross proceeds$500,000
Fees · 133.7%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $0 · Fees $668K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$668,250 · 133.7% of gross$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
$0
Compare