This GP/LP distribution template for 5 years starting with Levered Cash Flows:

Pin in the:
– LP contribution
– GP contribution
– Pref Return
– LP Distribution
– GP distribution

It comes with two main structures:

Structure 1: Return of Capital + Preferred to LP & GP, Distribution of Excess Proceeds

Structure 2: Return of Capital + Preferred to LP, Catch Up for GP, Distribution of Excess Proceeds