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
Trilogy Multifamily· Trilogy Capital
Back to fund
LP IRRⓘ
12.2%
annualized
LP Multipleⓘ
1.77×
$888K
LP Takeⓘ
88.8%
of gross proceeds
GP Takeⓘ
11.3%
incl. fees
Fee Dragⓘ
11.3%
$113K
Dollar split

Where your dollar goes

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

Total gross proceeds$1,000,000
LP · 88.8%$888K
Fees · 11.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $888K · Fees $113K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$112,500 · 11.3% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPGPT4Residual Split (100% / 0%) · 38.8%Limited Partners · $388KGeneral 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
$388K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare