Waterfall Distribution Calculator
These results are illustrative, For fully vetted, precise analysis tailored to your specific transaction, please schedule a call.
Waterfall Distribution Calculator
Model LP/GP distributions with customizable hurdle rates and carry structures
Deal Parameters
Debt Structure / Leverage
Add different debt tranches (Senior Debt, Mezzanine, SBA, Seller Notes, etc.). Each tranche can have its own terms.
Unlevered Free Cashflows by Year
Enter the unlevered free cashflows (before debt service). These will be adjusted for debt payments to calculate levered cashflows.
Equity Contribution
Total equity contribution will be calculated as: Enterprise Value - Total Debt
Waterfall Structure
Standard Waterfall:
1. Return of capital to LPs & GP (pro-rata)
2. Preferred return to LPs & GP (pro-rata)
3. GP catch-up (100% = GP gets all until they have their full carry %)
4. Remaining profits split per carry % (typically 80/20)
1. Return of capital to LPs & GP (pro-rata)
2. Preferred return to LPs & GP (pro-rata)
3. GP catch-up (100% = GP gets all until they have their full carry %)
4. Remaining profits split per carry % (typically 80/20)
Nothing on this website constitutes, or should be construed as, financial, investment, tax, accounting, or legal advice, or a recommendation or solicitation to engage in any transaction. You should not make any decision or take any action based solely on these tools and should consult your own professional advisors before making any financial or business decisions.