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ⓘ
6.8%
annualized
LP Multipleⓘ
1.39×
$693K
LP Takeⓘ
79.3%
of gross proceeds
GP Takeⓘ
20.7%
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 · 79.3%$693K
Fees · 17.4%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $693K · Fees $153K · GP $29K
GROSS PROCEEDS$875KGPFFees to Manager$152,500 · 17.4% of grossAT1Return of Invested Capital Contribut…$361,250 · 41.3% of grossAT2Residual split — LP side of 50/50 · …$5,645 · 0.6% of grossAT3Return of Invested Capital (Net Capi…$3,175 · 0.4% of grossAT4Residual split — LP side (Net Capita…$99 · 0.0% of grossAT5Refinancing Proceeds — LP side · Cla…$2 · 0.0% of gross$residual $352K
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
Distributions
T1
Return of Invested Capital Contributions (Operating Cash Flow) · pro rata with Class B based on Invested Capital Contributions until ROC
Class A
$361K
T2
Residual split — LP side of 50/50 · Class A & B share 50% pro rata by Membership Interest
Class A
$6K
T3
Return of Invested Capital (Net Capital Event Proceeds) · pro rata with Class B
Class A
$3K
T4
Residual split — LP side (Net Capital Event Proceeds); enhanced by early-adopter benefit up to 60% on first $10M · Class A/B share base 50% pro rata; Class C subordinates additional 20%/15%/10%/5% from its 50% on first $40M tranches
Class A
$99
T5
Refinancing Proceeds — LP side · Class A/B share 70% pro rata by Membership Interest
Class A
$2
Compare