Waterfall Model with hurdle based on dollar amount ?

I'm trying to create a waterfall model as follows:

"1st Hurdle":

LP receives 100% of cash flow UNTIL LP has received their initial investment amount.

**After 1st hurdle has been "unlocked" the distributions will go as follows below**

"2nd Hurdle":

5.5% Cash-on-Cash Pref

PRE-PREF = GP/LP distributed pari pasu of their initial equity investment %'s

POST-PREF = GP/LP distributed 40/60

I've never had experience with a model that used a fixed dollar amount to "unlock" the pref hurdles. Any help would be greatly appreciated !!

3 Comments
 

Aut id praesentium voluptatum minima et sunt. Non beatae reprehenderit aut fuga pariatur rem voluptatibus quisquam.

Omnis quo iusto officia voluptatum. Dolorem maiores quo et repellat animi. Dolorem sunt dolorem maiores at.

I come from down in the valley, where mister when you're young, they bring you up to do like your daddy done

Career Advancement Opportunities

September 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Morgan Stanley 07 97.9%
  • Goldman Sachs 02 97.4%

Overall Employee Satisfaction

September 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 98.9%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 12 97.4%

Professional Growth Opportunities

September 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

September 2026 Investment Banking

  • Vice President (16) $429
  • Associates (56) $261
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $101
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
Secyh62's picture
Secyh62
99.0
3
kanon's picture
kanon
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
CompBanker's picture
CompBanker
98.9
6
dosk17's picture
dosk17
98.9
7
GameTheory's picture
GameTheory
98.9
8
DrApeman's picture
DrApeman
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
numi's picture
numi
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...”