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 Vero Beach SA, LLC· Vero Beach Manager, LLC
Back to fund
LP IRRⓘ
8.5%
annualized
LP Multipleⓘ
1.50×
$752K
LP Takeⓘ
85.9%
of gross proceeds
GP Takeⓘ
11.1%
incl. fees
Fee Dragⓘ
8.1%
$71K
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 · 85.9%$752K
Fees · 8.1%
GP · 5.9%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $752K · Fees $71K · GP $26K
GROSS PROCEEDS$875KGPFFees to Manager$71,250 · 8.1% of grossLPT1Return of Capital$500,000 · 57.1% of grossLPT2Preferred Return (8%)$200,000 · 22.9% of grossLPLPT4Residual Split (50% / 25%) · 8.9%Limited Partners · $52KGeneral Partner · $26K$residual $26K
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 (8%)
Limited Partners
$200K
T4
Residual Split (50% / 25%)
Limited Partners
$52K
T4
Residual Split (50% / 25%)
General Partner
$26K
Compare