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ⓘ
3.7%
annualized
LP Multipleⓘ
1.20×
$600K
LP Takeⓘ
80.0%
of gross proceeds
GP Takeⓘ
20.0%
incl. fees
Fee Dragⓘ
20.0%
$150K
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 · 80.0%$600K
Fees · 20.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $600K · Fees $150K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$150,000 · 20.0% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPT2Preferred Return (10%)$100,000 · 13.3% of gross$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
$100K
Compare