Revenue Flow
Capital
$10.0M
$10.0M
→
2% Spread
$200K / yr
$200K / yr
→
RM 15%
−$30K
−$30K
→
Net Revenue
$170K / yr
$170K / yr
→
4 Partners
by equity %
by equity %
Sales Fee: 0.75% × new capital (one-time, off the top of new AUM)
Capital Growth & Cumulative Revenue
Per-Period: Revenue, Costs & Net
Period-by-Period Detail
Partner Distribution (Cumulative)
Sensitivity Analysis — Total Net Distributions
Each input varied ±25% from current value. Bar shows resulting range of total partner distributions.