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 · 67.4%$1M
Fees · 11.8%
GP · 20.8%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions
Where each dollar goes
$2M
LP $1M · Fees $177K · GP $312K
Gross proceeds at exit
$2M
FFees to Manager
$176,650 · 11.8% of gross
taken before the waterfall→ GP $177K
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%)
$623,350 · 41.6% of gross
uncapped — takes what remains→ LP $312K · → GP $312K
Where it lands · of gross proceeds
LP $1M (67.4%)Fees $177K (11.8%)GP $312K (20.8%)
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 (50% / 50%)
Limited Partners
$312K
T4
Residual Split (50% / 50%)
General Partner
$312K