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
Commonwealth Thoroughbreds LLC· Commonwealth Markets Inc.
Back to fund
LP IRRⓘ
-12.9%
annualized
LP Multipleⓘ
0.50×
$250K
LP Takeⓘ
25.0%
of gross proceeds
GP Takeⓘ
75.0%
incl. fees
Fee Dragⓘ
75.0%
$750K
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 · 25.0%$250K
Fees · 75.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $250K · Fees $750K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$750,000 · 75.0% of grossLPT1Return of Capital$250,000 · 25.0% of gross$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
$250K
Compare