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ⓘ
9.6%
annualized
LP Multipleⓘ
1.58×
$793K
LP Takeⓘ
79.3%
of gross proceeds
GP Takeⓘ
20.8%
incl. fees
Fee Dragⓘ
20.8%
$208K
Dollar split

Where your dollar goes

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

Total gross proceeds$1,000,000
LP · 79.3%$793K
Fees · 20.8%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $793K · Fees $208K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$207,500 · 20.8% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (8%)$200,000 · 20.0% of grossLPLPT4Residual Split (100% / 0%) · 9.3%Limited Partners · $93KGeneral Partner · $0$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
$200K
T4
Residual Split (100% / 0%)
Limited Partners
$93K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare