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
Elevation Fund 8, LLC· Elevation Events, LLC (d/b/a Elevation Capital Group); Manager: Elevation Fund 8 Manager, LLC
Back to fund
LP IRRⓘ
7.6%
annualized
LP Multipleⓘ
1.45×
$723K
LP Takeⓘ
82.6%
of gross proceeds
GP Takeⓘ
17.4%
incl. fees
Fee Dragⓘ
17.4%
$153K
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 · 82.6%$723K
Fees · 17.4%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $723K · Fees $153K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$152,500 · 17.4% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPT2Preferred Return (10%)$222,500 · 25.4% of gross$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
$500K
T2
Preferred Return (10%)
Limited Partners
$223K
Compare