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 I, LLC· MHP Portfolio, LLC and MHP Investing & Leasing, LLC (Managers)
Back to fund
LP IRRⓘ
-27.5%
annualized
LP Multipleⓘ
0.20×
$100K
LP Takeⓘ
20.0%
of gross proceeds
GP Takeⓘ
80.0%
incl. fees
Fee Dragⓘ
80.0%
$400K
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 · 20.0%$100K
Fees · 80.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $100K · Fees $400K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$400,000 · 80.0% of grossLPT1Return of Capital$100,000 · 20.0% of gross$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
$100K
Compare