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 II, LLC· MHP Portfolio, LLC and RV Horizons, Inc.
Back to fund
LP IRRⓘ
-10.5%
annualized
LP Multipleⓘ
0.57×
$288K
LP Takeⓘ
57.5%
of gross proceeds
GP Takeⓘ
42.5%
incl. fees
Fee Dragⓘ
42.5%
$213K
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 · 57.5%$288K
Fees · 42.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $288K · Fees $213K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$212,500 · 42.5% of grossLPT1Return of Capital$287,500 · 57.5% of gross$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
$288K
Compare