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
Sky440, Inc.·
Back to fund
LP IRRⓘ
-15.2%
annualized
LP Multipleⓘ
0.44×
$219K
LP Takeⓘ
25.0%
of gross proceeds
GP Takeⓘ
75.0%
incl. fees
Fee Dragⓘ
75.0%
$656K
Dollar split

Where your dollar goes

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

Total gross proceeds$875,000
LP · 25.0%$219K
Fees · 75.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $219K · Fees $656K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$656,250 · 75.0% of grossLPT1Return of Capital$218,750 · 25.0% of gross$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
$219K
Compare