Dollar split
Where your dollar goes
Every dollar of gross proceeds traced through the waterfall at the current exit.
Total gross proceeds$750,000
LP · 83.0%$623K
Fees · 17.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions
Where each dollar goes
$750K
LP $623K · Fees $128K · GP $0
Gross proceeds at exit
$750K
FFees to Manager
$127,500 · 17.0% of gross
taken before the waterfall→ GP $128K
T1Return of Capital
$500,000 · 66.7% of gross
cap $500K · filled 100%→ LP $500K
T2Preferred Return (8%)
$122,500 · 16.3% of gross
cap $200K · filled 61%→ LP $123K
T4Residual Split (80% / 20%)
unreached at this exit · $0 → LP/GP
Where it lands · of gross proceeds
LP $623K (83.0%)Fees $128K (17.0%)GP $0 (0.0%)
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
$123K