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ⓘ
-2.9%
annualized
LP Multipleⓘ
0.86×
$433K
LP Takeⓘ
86.5%
of gross proceeds
GP Takeⓘ
13.5%
incl. fees
Fee Dragⓘ
13.5%
$68K
Dollar split

Where your dollar goes

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

Total gross proceeds$500,000
LP · 86.5%$433K
Fees · 13.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $433K · Fees $68K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$67,500 · 13.5% of grossLPT1Return of Capital$432,500 · 86.5% of gross$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
$433K
Compare