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ⓘ
9.8%
annualized
LP Multipleⓘ
1.59×
$798K
LP Takeⓘ
79.8%
of gross proceeds
GP Takeⓘ
20.3%
incl. fees
Fee Dragⓘ
15.5%
$155K
Dollar split

Where your dollar goes

Every dollar of gross proceeds traced through the waterfall at the current exit.

Total gross proceeds$1,000,000
LP · 79.8%$798K
Fees · 15.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $798K · Fees $155K · GP $48K
GROSS PROCEEDS$1MGPFFees to Manager$155,000 · 15.5% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (10%)$250,000 · 25.0% of grossLPLPT4Residual Split (50% / 50%) · 9.5%Limited Partners · $48KGeneral Partner · $48K$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
$250K
T4
Residual Split (50% / 50%)
Limited Partners
$48K
T4
Residual Split (50% / 50%)
General Partner
$48K
Compare