This waterfall model assumes only one sponsor (i.e. GP) and one LP. And while the model is simple, the foundation is there to easily add additional IRR or Equity Multiple hurdles, years of analysis, partners, duplicate the worksheet to model a double promote.
If you’re an Accelerator member, checkout this lecture on modeling double promote structures with more than one sponsor.