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ⓘ
12.5%
annualized
LP Multipleⓘ
1.80×
$900K
LP Takeⓘ
60.0%
of gross proceeds
GP Takeⓘ
40.0%
incl. fees
Fee Dragⓘ
26.7%
$400K
Dollar split

Where your dollar goes

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

Total gross proceeds$1,500,000
LP · 60.0%$900K
Fees · 26.7%
GP · 13.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$2M
LP $900K · Fees $400K · GP $200K
GROSS PROCEEDS$2MGPFFees to Manager$400,000 · 26.7% of grossLPT1Return of Capital$500,000 · 33.3% of grossLPT2Preferred Return (8%)$200,000 · 13.3% of grossLPLPT4Residual Split (50% / 50%) · 26.7%Limited Partners · $200KGeneral Partner · $200K$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 (50% / 50%)
Limited Partners
$200K
T4
Residual Split (50% / 50%)
General Partner
$200K
Compare