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
MHPI VII, LLC· Elevation Events, LLC (d/b/a Elevation Capital Group)
Back to fund
LP IRRⓘ
-3.8%
annualized
LP Multipleⓘ
0.82×
$411K
LP Takeⓘ
82.3%
of gross proceeds
GP Takeⓘ
17.8%
incl. fees
Fee Dragⓘ
17.8%
$89K
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 · 82.3%$411K
Fees · 17.8%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $411K · Fees $89K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$88,750 · 17.8% of grossLPT1Return of Capital$411,250 · 82.3% of gross$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
$411K
Compare