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ⓘ
10.9%
annualized
LP Multipleⓘ
1.68×
$838K
LP Takeⓘ
83.8%
of gross proceeds
GP Takeⓘ
16.2%
incl. fees
Fee Dragⓘ
12.8%
$128K
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 · 83.8%$838K
Fees · 12.8%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $838K · Fees $128K · GP $35K
GROSS PROCEEDS$1MGPFFees to Manager$127,500 · 12.8% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (8%)$200,000 · 20.0% of grossLPLPT4Residual Split (80% / 20%) · 17.3%Limited Partners · $138KGeneral Partner · $35K$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 (80% / 20%)
Limited Partners
$138K
T4
Residual Split (80% / 20%)
General Partner
$35K
Compare