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 grossAT2Share of 50% allocated to Class A/B …$90,313 · 10.3% of grossAT4Backend split from Net Capital Event…$794 · 0.1% of grossAT5Refinancing Proceeds: 70% to Class A…$78 · 0.0% of gross$residual $631K
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
Distributions
T2
Share of 50% allocated to Class A/B group pro rata by Membership Interest (NOCF) · Class A/B share 50% as a group, pro rata by relative Membership Interest
Class A Units
$90K
T4
Backend split from Net Capital Event Proceeds (base 50%/group, with Early Adopter step-ups up to 60% effective) · Effective split up to 60% based on Early Adopter tier ($0-$10M)
Class A Units
$794
T5
Refinancing Proceeds: 70% to Class A/B group pro rata · Subject to Manager discretion to retain for acquisitions/reserves
Class A Units
$78
Compare