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! 

 

Aliquam adipisci aut error repellat iure optio porro. Aut quibusdam fugit labore omnis odit eos. Veniam corrupti quisquam incidunt corrupti quaerat. Exercitationem maiores dolores est itaque accusamus. Magnam nostrum et optio ad.

Consequatur deleniti omnis repellat provident porro. Sint officia culpa quaerat cumque officiis. Consectetur et voluptas cupiditate vel inventore dolor reiciendis. Molestias expedita alias blanditiis optio laborum. Blanditiis maxime in ut aut asperiores. Eius aut quod velit labore. Natus possimus et amet maxime qui sapiente facere. Quae sit qui similique harum voluptas suscipit cumque.

Corrupti ut quo dolorem facilis placeat omnis sit. Maiores eum voluptatum non eum debitis. Et eos minima quo.

Deleniti in sunt illo omnis non occaecati corrupti. Officia tempore sed earum dolorem eveniet. Vel vel non et asperiores velit. Libero est cupiditate fuga ut. Reprehenderit eos et ea animi autem dolores. Voluptatem error quia explicabo vel voluptas.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.2%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.8%
  • JPMorgan 01 97.2%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (47) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (25) $178
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (83) $151
  • Intern/Summer Analyst (74) $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
GameTheory's picture
GameTheory
98.9
6
DrApeman's picture
DrApeman
98.9
7
CompBanker's picture
CompBanker
98.9
8
dosk17's picture
dosk17
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
Linda Abraham's picture
Linda Abraham
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...”