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ⓘ
16.2%
annualized
LP Multipleⓘ
2.12×
$1M
LP Takeⓘ
70.8%
of gross proceeds
GP Takeⓘ
17.2%
incl. fees
Fee Dragⓘ
5.2%
$78K
Dollar split

Where your dollar goes

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

Total gross proceeds$1,500,000
LP · 70.8%$1M
Fees · 5.2%
GP · 24.1%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$2M
LP $1M · Fees $78K · GP $181K
GROSS PROCEEDS$2MGPFFees to Manager$77,500 · 5.2% of grossLPT1Return of Capital$500,000 · 33.3% of grossLPT2Preferred Return (8%)$200,000 · 13.3% of grossLPLPT4Residual Split (50% / 25%) · 36.1%Limited Partners · $361KGeneral Partner · $181K$residual $181K
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
$361K
T4
Residual Split (50% / 25%)
General Partner
$181K
Compare