VC Fund Liquidity Waterfall

Dont go chasing watersfall...

Build your custom fund distribution calculator for LP and GP proceeds

Fund Name
Fund Parameters

Set your fund structure first

Total capital called from LPs

After LPs receive 1.0x DPI, remaining proceeds split 80% LP / 20% GP

Asset Proceeds

Add companies and set their exit values

Add Company

No companies added yet. Add your first company above.

GP Obligations

Debts paid back first from GP carry

Add Obligation (paid back first)

No obligations added yet.

Post-Obligation GP Split

How GP carry is distributed after obligations

Add Partner / Venture Partner

No partners added yet.

Total Proceeds
$0
DPI Multiple
0.00x

Add proceeds for IRR

Progress to 1.0x DPI
$0of $1,500,000

0.0% complete

LP Total Distribution
$0
ItemAmount
Return of Capital (1.0x DPI)$0
Post-Hurdle Carry (80%)$0
GP Distributions
GP Gross Total$0
ItemAmount
20% Carry from Proceeds$0
Available for Distribution$0

Add partners in the form to see distributions

Distribution Waterfall

Adjust proceeds to see distribution

Calculation Breakdown
  1. Step 1: Return of Capital (1.0x DPI)

    Return capital to LPs until they receive 1.0x DPI on called capital ($1,500,000). Current return: $0.

  2. Step 2: Carry Split After 1x

    After LPs receive their capital back (1.0x DPI), remaining proceeds ($0) split 80% to LPs ($0) and 20% to GPs ($0).