Promote split sketch

Total equity
LP share of equity (%)
Preferred return (%)
Tier 1 LP split (%)
Hurdle (% of equity)
Tier 2 LP split (%)
Total profit

A single-period sketch. Real waterfalls use IRR-based, time-sensitive hurdles this does not model. Defaults are neutral round numbers, not sponsor-favorable or investor-favorable.