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 grossBT1Return of Invested Capital Contribut…$180,625 · 20.6% of grossBT2Residual split — LP side of 50/50 · …$4,233 · 0.5% of grossBT3Return of Invested Capital (Net Capi…$1,588 · 0.2% of grossBT4Residual split — LP side (Net Capita…$74 · 0.0% of grossBT5Refinancing Proceeds — LP side · Cla…$2 · 0.0% of gross$residual $536K
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 A based on Invested Capital Contributions until ROC
Class B
$181K
T2
Residual split — LP side of 50/50 · Class A & B share 50% pro rata by Membership Interest
Class B
$4K
T3
Return of Invested Capital (Net Capital Event Proceeds) · pro rata with Class A
Class B
$2K
T4
Residual split — LP side (Net Capital Event Proceeds); enhanced by early-adopter benefit · Class A/B share base 50% pro rata; early-adopter tranche benefits apply
Class B
$74
T5
Refinancing Proceeds — LP side · Class A/B share 70% pro rata by Membership Interest
Class B
$2
Compare