Skip to content
ThePE SimulatorA Unique Upskilling PETech Platform
All free tools

Free fund economics visualizer

Carry Waterfall Visualizer

Trace distributions from return of capital through preferred return, catch-up, and residual carried interest.

Educational simplification only. Real LPAs, tax treatment, and distribution mechanics vary materially.

LP distribution

$196.0M

GP distribution

$24.0M

LP MOIC

1.96x

GP profit share

20.0%

Continue this deal in the simulator

The free desk ends here. The Super Simulator puts the same judgment into 20+ connected workspaces.

Start 10-minute demo
Distribution waterfall

Proceeds allocated by tier. Real LPAs can differ materially.

Data table alternative for the chart above.
TierTo LPTo GPRemaining
Return of capital (LP)1000120
Preferred return (LP)46.9073.1
GP catch-up011.761.3
Residual to LP49.100
Residual carry to GP012.30

Educational caveat

Real LPAs vary by preferred-return calculation, catch-up design, distribution basis, clawbacks, fees, and tax treatment. Use the governing documents and professional advice for real fund distributions.

Export

Worked example: 2.0x fund, 8% pref, 20% carry

One hundred of invested capital returning two hundred after five years, run through the sequence with a full catch-up. Figures are in millions.

Assumptions

Invested capital
100
Exit proceeds
200
Hold period
5 years
Preferred return
8% compounded
Carry
20%
Catch-up
100%
  1. 1

    Return of capital

    100 to LPs, 100 of profit remains

  2. 2

    Preferred return

    100 x (1.08^5 - 1) = 47 to LPs, 53 remains

  3. 3

    GP catch-up

    GP takes 12 until it holds 20% of profit distributed

  4. 4

    Residual split

    41 remaining split 80 / 20 = 33 LP, 8 GP

  5. 5

    Totals

    LP 180 (1.80x), GP 20, which is 20% of the 100 of profit

The pref does not reduce GP carry in a full catch-up structure, it only delays it. Set catch-up below 100% and the same 2.0x outcome leaves the GP short of a full 20% share.

Method

A private equity carry waterfall sets the order in which sale proceeds are distributed between limited partners and the general partner. This educational visualizer follows a simplified whole-fund American-style sequence: return capital to LPs, pay a preferred return, pay the GP catch-up, then split residual proceeds.

Enter invested capital, exit proceeds or MOIC, hold period, preferred return, carry rate, and catch-up rate. The calculator allocates each dollar of proceeds through the sequence and reports LP distributions, GP distributions, LP MOIC, and GP share of profit.

  1. 1. Return capital

    Distribute invested capital to LPs first, subject to available proceeds.

  2. 2. Pay the preferred return

    Allocate the accrued hurdle to LPs before carry.

  3. 3. Apply GP catch-up

    Allocate the defined catch-up portion to the GP.

  4. 4. Split residual proceeds

    Distribute the remaining proceeds according to the carry rate.

Carry economics are central to aligning a private equity manager with investors, but the details are highly negotiated. A preferred return gives LPs priority over profit before carry begins. A catch-up may then direct proceeds to the GP until the agreed carry sharing relationship is reached. Remaining value is split according to the carry rate. This visualizer uses a deliberately simple framework so the ordering is visible. Change the hold period or preferred return to see how much of a mid-MOIC outcome is still trapped in the hurdle before GP economics appear. Change catch-up to see how quickly the GP reaches a full carry share after the pref is met. Real limited partnership agreements vary in hurdle compounding, catch-up mechanics, deal-by-deal versus whole-fund calculations, escrow, clawbacks, fees, recycling, GP commitments, and tax treatment. An LPA controls in an actual fund, and legal or fund-administration review is required for any real distribution. Treat this page as an educational map of the sequence, not an LPA calculator.

FAQ

Ready for the full deal room

Free tools build judgment under time. The Super Simulator puts that judgment into 20+ integrated workspaces across the PE lifecycle.

Educational simplification only. Real LPAs, tax treatment, and distribution mechanics vary materially.