Waterfalls

Fund universe

Fund · Sponsor

Asset class

Strategy

Vintage

Composite

RUNNING THE NUMBERS ON

Vestfundr, LLC· VestFundr Management, LLC, a Wyoming limited liability company, and any Company

LP IRR

10.1%

annualized

LP Multiple

1.61×

$808K

LP Take

92.3%

of gross proceeds

GP Take

7.7%

incl. fees

Fee Drag

7.7%

$68K

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 · 92.3%$808K

Fees · 7.7%

Limited PartnersFees to ManagerGP Promote

Cascade · Distributions

$875K

LP $808K · Fees $68K · GP $0

LPFeesGPhover a tier for the formula · click to pin

Tier-by-tier trace

Same numbers, tabular. Click to expand.

▾

Distributions

Return of Capital

Limited Partners

$500K

Preferred Return (26%)

Limited Partners

$308K