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 V, LLC· MHP Management, LLC
Back to fund
LP IRRⓘ
8.3%
annualized
LP Multipleⓘ
1.49×
$745K
LP Takeⓘ
85.2%
of gross proceeds
GP Takeⓘ
14.6%
incl. fees
Fee Dragⓘ
14.6%
$128K
Dollar split

Where your dollar goes

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

Total gross proceeds$875,000
LP · 85.2%$745K
Fees · 14.6%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $745K · Fees $128K · GP $425
GROSS PROCEEDS$875KGPFFees to Manager$127,500 · 14.6% of grossAT7Capital event residual: 20% promote …$425 · 0.0% of gross$residual $747K
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
Distributions
T7
Capital event residual: 20% promote to Class A (Manager-affiliated) · Cap events only
Class A
$425
Compare