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ⓘ
3.7%
annualized
LP Multipleⓘ
1.20×
$600K
LP Takeⓘ
60.0%
of gross proceeds
GP Takeⓘ
40.0%
incl. fees
Fee Dragⓘ
40.0%
$400K
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 · 60.0%$600K
Fees · 40.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $600K · Fees $400K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$400,000 · 40.0% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (8%)$100,000 · 10.0% of gross$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
$500K
T2
Preferred Return (8%)
Limited Partners
$100K
Compare