SOS - modeling help - Equity waterfall with multiple partners?

Kind of stuck here. Tried to figure this out last night - slept on it - still can't figure it out.

I am trying to set up a waterfall with multiple JV partners. I have only ever modeled with one LP and one GP. In this case, there are five distinct GPs, each with separate promotes. One LP.

At a high level, can someone explain how this kind of waterfall works? I need to model it and turn it in today, so hopefully with a clear conceptual understanding, I can figure it out.

2 Comments
 
Best Response

I spent 10 minutes throwing this together so I am sure there are plenty of nuances missing, but it might give you a place to start. This is how I would think about an equity waterfall for a 2/20 shop. To point out one potential inconsistency, the management fees will be subtracted from the potential carry pool (which I have not done), but again, was meant more as a starting place as I don't want to sink any more time into this. Hope this helped.

Cant figure out how to add an xls file. PM if you want the doc.

 

Magni aspernatur expedita porro molestias et voluptas in et. Necessitatibus aliquam corrupti est blanditiis alias molestiae a labore. Voluptatem excepturi odit ducimus doloremque. Reiciendis sed est aut illo quas.

Career Advancement Opportunities

July 2026 Private Equity

  • The Riverside Company 99.6%
  • Blackstone Group 99.3%
  • KKR (Kohlberg Kravis Roberts) 98.9%
  • Warburg Pincus 98.5%
  • Vista Equity Partners 98.1%

Overall Employee Satisfaction

July 2026 Private Equity

  • Blackstone Group 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.2%
  • The Riverside Company 98.9%
  • Ardian 98.5%
  • Starwood Capital Group 98.1%

Professional Growth Opportunities

July 2026 Private Equity

  • Bain Capital 99.6%
  • The Riverside Company 99.3%
  • Blackstone Group 98.9%
  • Starwood Capital Group 98.5%
  • Vista Equity Partners 98.1%

Total Avg Compensation

July 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (99) $363
  • 3rd+ Year Associate (104) $281
  • 2nd Year Associate (235) $272
  • 1st Year Associate (411) $229
  • 3rd+ Year Analyst (33) $157
  • 2nd Year Analyst (97) $134
  • 1st Year Analyst (272) $124
  • Intern/Summer Associate (38) $81
  • Intern/Summer Analyst (356) $61
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
CompBanker's picture
CompBanker
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
DrApeman's picture
DrApeman
98.9
8
dosk17's picture
dosk17
98.9
9
GameTheory's picture
GameTheory
98.9
10
bolo up's picture
bolo up
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”