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 IV, LLC· MHP Portfolio, LLC and RV Horizons, Inc.
Back to fund
LP IRRⓘ
1.6%
annualized
LP Multipleⓘ
1.08×
$543K
LP Takeⓘ
72.3%
of gross proceeds
GP Takeⓘ
27.7%
incl. fees
Fee Dragⓘ
27.7%
$208K
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 · 72.3%$543K
Fees · 27.7%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $543K · Fees $208K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$207,500 · 27.7% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPT2Preferred Return (8%)$42,500 · 5.7% of gross$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
$500K
T2
Preferred Return (8%)
Limited Partners
$43K
Compare