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
Rock Fund VII-A, LLC· TwinRock Partners
Back to fund
LP IRRⓘ
7.5%
annualized
LP Multipleⓘ
1.44×
$719K
LP Takeⓘ
95.8%
of gross proceeds
GP Takeⓘ
4.2%
incl. fees
Fee Dragⓘ
4.2%
$31K
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 · 95.8%$719K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $719K · Fees $31K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$31,250 · 4.2% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPT2Preferred Return (8%)$218,750 · 29.2% of gross$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
$500K
T2
Preferred Return (8%)
Limited Partners
$219K
Compare