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ⓘ
9.9%
annualized
LP Multipleⓘ
1.61×
$803K
LP Takeⓘ
80.3%
of gross proceeds
GP Takeⓘ
19.7%
incl. fees
Fee Dragⓘ
9.4%
$94K
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 · 80.3%$803K
Fees · 9.4%
GP · 10.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $803K · Fees $94K · GP $103K
GROSS PROCEEDS$1MGPFFees to Manager$93,750 · 9.4% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (8%)$200,000 · 20.0% of grossLPLPT4Residual Split (50% / 50%) · 20.6%Limited Partners · $103KGeneral Partner · $103K$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
$500K
T2
Preferred Return (8%)
Limited Partners
$200K
T4
Residual Split (50% / 50%)
Limited Partners
$103K
T4
Residual Split (50% / 50%)
General Partner
$103K
Compare