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ⓘ
-6.9%
annualized
LP Multipleⓘ
0.70×
$350K
LP Takeⓘ
46.7%
of gross proceeds
GP Takeⓘ
53.3%
incl. fees
Fee Dragⓘ
53.3%
$400K
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 · 46.7%$350K
Fees · 53.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $350K · Fees $400K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$400,000 · 53.3% of grossLPT1Return of Capital$350,000 · 46.7% of gross$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
$350K
Compare