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
MHC America Fund, LLC· MHC America, LLC
Back to fund
LP IRRⓘ
6.8%
annualized
LP Multipleⓘ
1.39×
$696K
LP Takeⓘ
92.8%
of gross proceeds
GP Takeⓘ
7.2%
incl. fees
Fee Dragⓘ
7.2%
$54K
Dollar split

Where your dollar goes

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

Total gross proceeds$750,000
LP · 92.8%$696K
Fees · 7.2%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $696K · Fees $54K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$53,750 · 7.2% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPT2Preferred Return (8%)$196,250 · 26.2% of gross$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
$500K
T2
Preferred Return (8%)
Limited Partners
$196K
Compare