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
YSMD, LLC· Collab
Back to fund
LP IRRⓘ
-10.8%
annualized
LP Multipleⓘ
0.56×
$283K
LP Takeⓘ
56.5%
of gross proceeds
GP Takeⓘ
43.5%
incl. fees
Fee Dragⓘ
43.5%
$218K
Dollar split

Where your dollar goes

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

Total gross proceeds$500,000
LP · 56.5%$283K
Fees · 43.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $283K · Fees $218K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$217,500 · 43.5% of grossLPT1Return of Capital$282,500 · 56.5% of gross$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
$283K
Compare