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ⓘ
4.5%
annualized
LP Multipleⓘ
1.25×
$623K
LP Takeⓘ
83.0%
of gross proceeds
GP Takeⓘ
17.0%
incl. fees
Fee Dragⓘ
17.0%
$128K
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 · 83.0%$623K
Fees · 17.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $623K · Fees $128K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$127,500 · 17.0% of grossLPT1Return of Capital$500,000 · 66.7% of grossLPT2Preferred Return (8%)$122,500 · 16.3% of gross$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
$123K
Compare