Returns Waterfall — CHI HEALTH GOOD SAMARITAN
Gross IRR: -100.0% | MOIC: 0.00x | Hold: 5.0yr
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
-100.0%
Gross IRR
0.00x
Gross MOIC
$-22M
Invested
$-27M
Exit Proceeds
5.0yr
Hold Period
LP / GP Split
■ LP: $17.8M (0.00x MOIC, -85.0% IRR)
■ GP: $4.4M (0.00x MOIC)
What This Means
LPs receive 80% of total distributions ($17.8M) at a 0.00x return on invested capital. Consider negotiating carry terms given the return profile.
Context: See the returns & covenant page for IRR sensitivity and covenant headroom analysis.