Waterfall Distribution Calculator
$
10%
8.00%
$
Waterfall Type
Annual Cash Flows
$
$
$
$
$
Hurdle Tiers
%
%
%
%
%
%
LP IRR12.49%
GP IRR34.91%
Project IRR15.36%
LP Equity Multiple1.70x
GP Equity Multiple3.70x
Total LP Distributed$3,060,000.02
Total GP Distributed$739,999.98
GP Promote Earned$539,999.98
Year-by-Year Distributions
| Year | Total CF↕ | LP Dist.↕ | GP Dist.↕ | Cum. LP↕ | Cum. GP↕ |
|---|---|---|---|---|---|
| 1 | $160,000.00 | $128,842.11 | $31,157.89 | $128,842.11 | $31,157.89 |
| 2 | $160,000.00 | $128,842.11 | $31,157.89 | $257,684.22 | $62,315.78 |
| 3 | $160,000.00 | $128,842.11 | $31,157.89 | $386,526.33 | $93,473.67 |
| 4 | $160,000.00 | $128,842.11 | $31,157.89 | $515,368.44 | $124,631.56 |
| 5 | $3,160,000.00 | $2,544,631.58 | $615,368.42 | $3,060,000.02 | $739,999.98 |