Dollar split
Where your dollar goes
Every dollar of gross proceeds traced through the waterfall at the current exit.
Total gross proceeds$1,500,000
LP · 71.3%$1M
GP · 24.6%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions
Where each dollar goes
$2M
LP $1M · Fees $61K · GP $369K
Gross proceeds at exit
$2M
FFees to Manager
$61,250 · 4.1% of gross
taken before the waterfall→ GP $61K
T1Return of Capital
$500,000 · 33.3% of gross
cap $500K · filled 100%→ LP $500K
T2Preferred Return (8%)
$200,000 · 13.3% of gross
cap $200K · filled 100%→ LP $200K
T4Residual Split (50% / 50%)
$738,750 · 49.3% of gross
uncapped — takes what remains→ LP $369K · → GP $369K
Where it lands · of gross proceeds
LP $1M (71.3%)Fees $61K (4.1%)GP $369K (24.6%)
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 (50% / 50%)
Limited Partners
$369K
T4
Residual Split (50% / 50%)
General Partner
$369K