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
Commune Omni Fund, LLC· Commune Capital
Back to fund
LP IRRⓘ
6.3%
annualized
LP Multipleⓘ
1.35×
$678K
LP Takeⓘ
90.3%
of gross proceeds
GP Takeⓘ
9.7%
incl. fees
Fee Dragⓘ
9.7%
$73K
Dollar split

Where your dollar goes

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

Total gross proceeds$750,000
LP · 90.3%$678K
Fees · 9.7%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $678K · Fees $73K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$72,500 · 9.7% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPGPT4Residual Split (100% / 0%) · 23.7%Limited Partners · $178KGeneral 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
$178K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare