Returns Waterfall — MEMORIAL HERMANN KATY
Gross IRR: 3.9% | MOIC: 1.21x | Hold: 5.0yr
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
3.9%
Gross IRR
1.21x
Gross MOIC
$195M
Invested
$236M
Exit Proceeds
5.0yr
Hold Period
LP / GP Split
■ LP: $33.0M (1.03x MOIC, 3.3% IRR)
■ GP: $8.3M (1.82x MOIC)
What This Means
LPs receive 80% of total distributions ($33.0M) at a 1.03x return on invested capital. Consider negotiating carry terms given the return profile.
Context: See the returns & covenant page for IRR sensitivity and covenant headroom analysis.