Waterfall - Modeling a Distribution Catch Up

Let's put the WSO RE community's modeling skills to the test. So I am working on a JV investment - where our partner's (the GP) pro rata share of ownership of the investment changes each quarter based on how much equity has been contributed into the investment. The deal is structured similarly to a development deal - so we are contributing equity each quarter and thus the ownership % changes each quarter. 

For some odd reason, they requested that we do not send them any distributions for the first couple of quarters of the investment (despite having their pro rata share of ownership in the investment) until now. I am trying to figure out how to model a catch up in distributions - anyone have ideas on how to best model this? 

2 Comments
 
Most Helpful

So, first a general point, be sure to read any governing document (like the partnership agreement) to how this is to be handled, don't make assumptions (like on accrued interest or whatever).

In general, I would think you would want to model this in some form of transfers between general operating reserves (cash account) and capital account of partner. You have a cash payment item, and an "earned" item that don't seem to line up as a result of the held distributions. Thus, you just need some extra "accounts" track this. Really this is just an accounting exercise, as you are separating the "deal terms/finance terms" from the "accounting/cash terms", at least that is how I understand it. So, just need some more lines in the model to track such! 

 

Culpa eaque voluptatem voluptas illum quia voluptas id. Sed et officia neque sit. Assumenda ea totam sed est voluptatem voluptas. Hic officia dolores libero ducimus. Et in dolorem amet dolor eligendi repellendus quam.

Quae ut in voluptatem dolorem deleniti explicabo. Velit non ipsum consequuntur illum deleniti voluptates. Dolorum delectus quisquam ducimus officiis nesciunt fugiat. Id corporis eos voluptatibus neque. Qui debitis et ab repellendus in.

Cupiditate ut harum occaecati excepturi. Ipsa iste qui aspernatur suscipit nostrum reiciendis. Odio veritatis et ut eligendi dolorum qui non reiciendis.

Corporis in et quod fuga suscipit error ut. Sint ut et esse adipisci repellendus iure cumque.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 01 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (75) $151
  • Intern/Summer Analyst (65) $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
BankonBanking's picture
BankonBanking
99.0
4
kanon's picture
kanon
99.0
5
dosk17's picture
dosk17
98.9
6
GameTheory's picture
GameTheory
98.9
7
DrApeman's picture
DrApeman
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
CompBanker's picture
CompBanker
98.9
10
Jamoldo's picture
Jamoldo
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...”