Waterfall Distribution Calculator

Model multi-tier waterfall distributions for syndications

Waterfall Structure

LP Capital ($)

GP Capital ($)

Total Distribution ($)

Hold Period (years)

Tier 1 - Preferred Return

Hurdle (%)

LP Split (%)

Tier 2

Hurdle (%)

LP Split (%)

Tier 3

Hurdle (%)

LP Split (%)

Tier 4 - Above All Hurdles

LP Split (%)

Waterfall Analysis

LP Total Distribution

$1,911,000

GP Total Distribution

$589,000

LP Profit

$1,011,000

GP Profit (Promote)

$489,000

LP Equity Multiple

2.12x

GP Equity Multiple

5.89x

LP Approx. IRR

16.3%

GP Approx. IRR

42.6%