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 III, LLC· MHP Portfolio, LLC and RV Horizons, Inc.
Back to fund
LP IRRⓘ
-8.3%
annualized
LP Multipleⓘ
0.65×
$323K
LP Takeⓘ
64.7%
of gross proceeds
GP Takeⓘ
35.3%
incl. fees
Fee Dragⓘ
35.3%
$177K
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 · 64.7%$323K
Fees · 35.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $323K · Fees $177K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$176,650 · 35.3% of grossLPT1Return of Capital$323,350 · 64.7% of gross$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
$323K
Compare