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 · 74.4%$744K
Fees · 21.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions
Where each dollar goes
$1M
LP $744K · Fees $213K · GP $44K
Gross proceeds at exit
$1M
FFees to Manager
$212,500 · 21.3% of gross
taken before the waterfall→ GP $213K
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 (50% / 50%)
$87,500 · 8.8% of gross
uncapped — takes what remains→ LP $44K · → GP $44K
Where it lands · of gross proceeds
LP $744K (74.4%)Fees $213K (21.3%)GP $44K (4.4%)
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
$44K
T4
Residual Split (50% / 50%)
General Partner
$44K