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 · 89.2%$892K
Fees · 6.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions
Where each dollar goes
$1M
LP $892K · Fees $60K · GP $48K
Gross proceeds at exit
$1M
FFees to Manager
$60,000 · 6.0% of gross
taken before the waterfall→ GP $60K
T1Return of Capital
$500,000 · 50.0% of gross
cap $500K · filled 100%→ LP $500K
T2Preferred Return (8%)
$200,000 · 20.0% of gross
cap $200K · filled 100%→ LP $200K
T4Residual Split (80% / 20%)
$240,000 · 24.0% of gross
uncapped — takes what remains→ LP $192K · → GP $48K
Where it lands · of gross proceeds
LP $892K (89.2%)Fees $60K (6.0%)GP $48K (4.8%)
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier traceSame numbers, tabular. Click to expand.▾
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
$192K
T4
Residual Split (80% / 20%)
General Partner
$48K