Waterfall Distribution Calculator
Model multi-tier waterfall distributions for syndications
Waterfall Structure
Tier 1 - Preferred Return
Tier 2
Tier 3
Tier 4 - Above All Hurdles
Waterfall Analysis
LP Total Distribution
$19,11,000
GP Total Distribution
$5,89,000
LP Profit
$10,11,000
GP Profit (Promote)
$4,89,000
LP Equity Multiple
2.12x
GP Equity Multiple
5.89x
LP Approx. IRR
16.3%
GP Approx. IRR
42.6%
💡
Help us improve!
How would you rate the Waterfall Distribution Calculator?