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ⓘ
10.2%
annualized
LP Multipleⓘ
1.63×
$814K
LP Takeⓘ
81.4%
of gross proceeds
GP Takeⓘ
12.9%
incl. fees
Fee Dragⓘ
7.2%
$73K
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 · 81.4%$814K
Fees · 7.2%
GP · 11.4%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $814K · Fees $73K · GP $57K
GROSS PROCEEDS$1MGPFFees to Manager$72,500 · 7.2% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (8%)$200,000 · 20.0% of grossLPLPT4Residual Split (50% / 25%) · 17.1%Limited Partners · $114KGeneral Partner · $57K$residual $57K
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
$114K
T4
Residual Split (50% / 25%)
General Partner
$57K
Compare