GreenPoint Partners

Outpost Corporate Model

Series A-1 Standalone

Gross IRR

--

Unlevered return

Gross MOIC

--

Multiple on invested

Net IRR

--

After carry

Net MOIC

--

After carry

Exit Value Breakdown

Exit 2029

GP / LP Waterfall

Annual Financials

Carry & MIP Calculator

Individual Participant View

LP Return Metrics

A-1 Price Per Share

Per $1,000 Invested

Class B-1 MIP

Management Incentive Plan

Sensitivity Analysis

>20% IRR 10-15% <5%

Net IRR (%) | Rows: Owned RE Exit Multiple | Columns: Exit Year

Equity Cash Flows

GreenPoint Partners | Confidential Outpost Industrial | Series A-1 & A-2 Corporate Model