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
Traction Capital Fund - Land Development LLC· Unique Ability Capital, LLC (Wesley Greene)
Back to fund
LP IRRⓘ
11.8%
annualized
LP Multipleⓘ
1.75×
$875K
LP Takeⓘ
100.0%
of gross proceeds
GP Takeⓘ
0.0%
incl. fees
Fee Dragⓘ
0.0%
$0
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 · 100.0%$875K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $875K · Fees $0 · GP $0
GROSS PROCEEDS$875KLPT1Return of Capital$500,000 · 57.1% of grossLPT2Preferred Yield (12.5%)$375,000 · 42.9% of gross$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
Preferred Members
$500K
T2
Preferred Yield (12.5%)
Preferred Members
$375K
Compare