Distribution Waterfall Modeling
European vs American waterfall: how the math actually differs
The two waterfalls differ in one variable: the level at which carried interest is tested. A whole-fund waterfall tests it across the fund, so the general partner receives nothing until every dollar of contributed capital and the preferred return on it has gone back. A deal-by-deal waterfall tests it per investment, so carry can be paid on an early winner before later losses land. The structures pay the same total on a fund that only wins, and diverge sharply on every other fund.
Who this is for. You are reading a draft limited partnership agreement, or a term sheet, and you need to know what the waterfall choice is worth in dollars before you concede it — not what the two structures are called.
One variable, not two structures
A distribution waterfall is the ordering rule in the fund agreement: it determines the sequence, the priority and the proportions in which distributable proceeds move between the limited partners and the general partner. Everything else about the two named models follows from a single choice inside that rule — whether the carry test is applied to the fund as a whole or to each investment separately. Naming them by continent obscures that, which is part of why the terminology survives.
Under the whole-fund model the general partner receives no carried interest until all capital contributions across the whole fund, plus the preferred return, have been distributed. ILPA calls the all-contributions-plus-preferred-return-back-first model best practice. Under the deal-by-deal model carry is tested and paid investment by investment, so proceeds from a realisation can carry a promote before the fund as a whole has returned capital. ILPA's prescription for non-whole-fund models is not permissive: return of all realised cost for the investment, continuous make-up of partial unrealised impairments and write-offs, return of all fees and expenses to date, and valuation of unrealised holdings at the lower of cost or market.
The consequence is a timing difference that becomes a quantum difference the moment a fund contains a loss. On a fund where every investment returns more than cost, both structures pay the general partner the same carried interest in total; the deal-by-deal structure simply pays it earlier. On a fund where early winners are followed by later losers — the ordinary shape of a private equity portfolio — the deal-by-deal structure pays carry that the fund as a whole never earned, and the correction runs through the clawback rather than through the waterfall.
That is the whole analysis. Everything a negotiation adds to it — interim clawbacks, escrow percentages, lower-of-cost-or-market tests, a hybrid gate — exists to move a deal-by-deal structure back towards the whole-fund answer without giving up the cash timing. Reading the two models as opposites rather than as endpoints of one axis is what makes the middle of the market hard to price.
The tier sequence both models run
Both models fill the same tiers; they differ only in what the tiers are measured against. Tier one returns capital: one hundred per cent of proceeds to the partner until cumulative distributions equal that partner's aggregate capital contributions. United States drafting commonly extends that tier to contributions applied to offering expenses, organisational expenses and partnership expenses including the management fee, pro-rated to realised investments — which matters, because whether the fee sits inside tier one changes the size of the hole the fund has to climb out of before any carry is payable.
Tier two pays the accrued preferred return. The ILPA model defines it as an annual rate compounded annually and calculated daily on the limited partner's capital contribution, running from the fund's receipt of the contribution until the date of distribution or deemed distribution. Eight per cent is the industry standard at sixty-seven per cent of funds sampled, and seventy-eight per cent of waterfalls accrue it on a compounded basis. Both facts belong in the model before anyone argues about the rate.
Tier three is the catch-up: a disproportionately general-partner-weighted split running until the general partner's cumulative distributions equal its carry percentage of cumulative profit distributions to date. The rate is negotiated, not conventional. The ILPA Model LPA itself uses an eighty per cent catch-up; United States drafting frequently uses one hundred per cent. Tier four splits everything further at the carry ratio, conventionally eighty per cent to limited partners and twenty per cent to the general partner — the rate in the overwhelming majority of funds, and twenty per cent for seventy-one per cent of the funds ILPA sampled.
A three-tier construction omits the catch-up, which produces a hard hurdle: carry applies only to profits above the preferred return. A two-tier construction omits the preferred return entirely, and ILPA finds sixteen per cent of sampled funds have no hurdle at all. Tier counts are descriptive nomenclature rather than defined terms, so read the tiers in the agreement rather than the label in the term sheet.
Why the deal-by-deal structure needs machinery the whole-fund structure does not
Interim carry is the structural reason clawbacks and escrows exist. Limited partners want protection from overpayment because the manager often receives carry before final liquidation, and therefore before the fund's aggregate net gains can be calculated. Most United States funds run on the implicit assumption that unrealised investments will eventually produce proceeds at least equal to carrying value — an assumption that is not a fact and that the clawback exists to unwind when it fails.
The ILPA model sets two independent clawback triggers: the general partner has received cumulative distributions in excess of the carried interest it should have received, or any limited partner has received distributions of less than the sum of its capital contribution and the preferred return on it. The second trigger is the one that catches the structure described in the worked example below, and it is the reason a deal-by-deal fund with a healthy gross multiple can still owe money back.
Interim clawbacks and escrow are the negotiated answers. Limited partners win interim clawbacks more than half the time in deal-by-deal structures and more than seventy-five per cent of the time in whole-fund structures — a distribution worth reading twice, because it says the protection is easier to obtain in the structure that needs it least. Escrow is the credit support: the ILPA model requires thirty per cent of amounts otherwise distributable as carried interest to be deposited into a separate account until the partner has received distributions equal to its commitment plus the preferred return.
The middle of the market lives in hybrids: deal-by-deal carry gated by fund-level tests — return of all fees and expenses to date, cumulative loss make-up, a net asset value coverage floor, a capped early-carry percentage, or a limited partner election between waterfalls. A whole-fund waterfall can also permit limited pre-liquidation carry, most commonly tax distributions to the general partner to fund tax on carry allocated but not yet distributable, because a partnership must allocate income currently even where cash is deferred.
What the choice is worth, and where it is actually market
The whole-fund model is the dominant structure globally: seventy-seven per cent in the rest of the world, seventy-three per cent in Europe and fifty-eight per cent in North America, on ILPA's 2021 sample. The combined deal-by-deal and hybrid category runs twenty-three to forty-two per cent depending on region. Those figures are the honest frame for a negotiation — the deal-by-deal structure is a real market position in North America and a minority one everywhere, which is a different argument from either side's preferred version.
The number to bring to the table is not the prevalence figure. It is the dollar difference the worked example below computes: how much carry the deal-by-deal structure pays out early, and how much of that is exposed to a clawback that arrives after the money has been distributed to individuals and taxed. Once that figure is on the page, the escrow percentage and the interim-clawback frequency stop being boilerplate and start being the two terms that determine whether the protection is real.
One fund, one set of deals, both waterfalls run to the last dollar
A $100M fund draws its entire commitment and makes four investments of $25M each. Investment A exits at the end of year three for $55M. The remaining three investments together return $45M over the fund's life. The fund therefore returns exactly $100M — its contributed capital, and not one dollar of profit. Every figure below is computed from those inputs and nothing else; fees are held outside the arithmetic so the waterfall choice is the only variable moving.
Given
- Committed and contributed capital
- $100,000,000, fully drawn
- Investments
- Four at $25,000,000 each
- Carried interest
- 20% — the rate in the overwhelming majority of funds
- Preferred return
- 8%, compounded annually, calculated daily — the ILPA model convention, at the industry-standard rate
- Catch-up rate
- 100% — the United States drafting convention, against the ILPA model's own 80%
- Investment A outcome
- Cost $25,000,000, exits end of year three for $55,000,000
- Investments B, C and D outcome
- Cost $75,000,000, return $45,000,000 in aggregate
| Step | Arithmetic | Result |
|---|---|---|
Accrue the preferred return on the capital at risk in Investment A Three years of annual compounding on the $25M funding that investment. The daily-calculation convention in the ILPA model changes the cents, not the shape, and is omitted here so the arithmetic can be reproduced by hand. | $25,000,000 x (1.08^3 - 1) = $25,000,000 x 0.259712 = $6,492,800 | $6,492,800 of accrued preferred return attributable to that capital |
Deal-by-deal, tier one — return the realised cost of that investment ILPA's prescription for a non-whole-fund model requires return of all realised cost for the investment, with continuous make-up of partial impairments and write-offs. At this point in the fund's life there are none to make up. | $55,000,000 - $25,000,000 = $30,000,000 remaining | $25,000,000 to limited partners |
Deal-by-deal, tier two — pay the accrued preferred return Cumulative profit distributions after this tier are $6,492,800, all of it to limited partners. | $30,000,000 - $6,492,800 = $23,507,200 remaining | $6,492,800 to limited partners |
Deal-by-deal, tier three — run the 100% catch-up to its target The catch-up runs until the general partner's cumulative distributions equal its carry percentage of cumulative profit distributions to date. Solving for the catch-up amount is the step most published treatments skip, and it is the step that determines when tier four opens. | Solve 0.20 x ($6,492,800 + C) = C -> C = $1,298,560 / 0.80 = $1,623,200 | $1,623,200 to the general partner; $21,884,000 remaining |
Deal-by-deal, tier four — split the residual 80/20 Check the tier arithmetic against the definition: total profit distributed on this investment is $6,492,800 + $1,623,200 + $21,884,000 = $30,000,000, and 20% of $30,000,000 is $6,000,000. The tiers reproduce the carry percentage exactly, which is what the catch-up is for. | $21,884,000 x 0.80 = $17,507,200 to limited partners; $21,884,000 x 0.20 = $4,376,800 to the general partner | Investment A pays the general partner $1,623,200 + $4,376,800 = $6,000,000 |
Whole-fund, same distribution — apply the fund-level test The whole-fund test is not met and is not close to met, so tier one absorbs the entire realisation. The general partner receives nothing on the fund's single best outcome. | Cumulative distributions $55,000,000 < contributed capital $100,000,000 + accrued preferred return | $55,000,000 to limited partners; $0 to the general partner |
Run the fund to the end and compare The fund returned capital and nothing more. The whole-fund structure produced the correct answer without any correction mechanism. The deal-by-deal structure produced a $6,000,000 error that now has to be recovered from individuals. | Total proceeds $55,000,000 + $45,000,000 = $100,000,000; net profit $100,000,000 - $100,000,000 = $0 | Whole-fund carry over the fund's life: $0. Deal-by-deal carry already paid: $6,000,000. |
Compute the clawback and the escrow that backs it ILPA's position is that clawback amounts should be gross of taxes paid and repaid no later than two years after the liability is recognised. Where the agreement instead caps repayment at the after-tax amount using an Assumed Income Tax Rate defined in that agreement, the recovery shrinks by that rate: at an assumed rate of 40% written into the document — the agreement's own defined number, not a market convention — repayment falls to $6,000,000 x 0.60 = $3,600,000, leaving limited partners $2,400,000 short of the bargain they wrote. | Entitlement 0.20 x $0 = $0; excess = $6,000,000 - $0 = $6,000,000. ILPA-model escrow 0.30 x $6,000,000 = $1,800,000 already held. | $6,000,000 owed back, of which $1,800,000 is sitting in the escrow account and $4,200,000 is not |
It reconciles
Every dollar is accounted for. Investment A: $25,000,000 capital + $6,492,800 preferred + $17,507,200 residual = $49,000,000 to limited partners, plus $6,000,000 to the general partner, totalling the $55,000,000 realised. Across the fund: $100,000,000 in, $100,000,000 out, $0 profit — so the correct lifetime carry is $0, the whole-fund structure paid $0, and the deal-by-deal structure paid $6,000,000 that must come back. The gap between the $6,000,000 owed and the $1,800,000 escrowed is the exact quantity the escrow-percentage negotiation is about, and the further gap created by an after-tax cap is the exact quantity the gross-of-tax negotiation is about.
The arithmetic is exact for these inputs; the inputs are illustrative. The preferred return is compounded annually rather than calculated daily, fees and expenses are held outside the waterfall, and the 40% assumed rate is a placeholder for whatever number the agreement defines. Rerun it with your own commitment, cost basis, exit values and dates before using any figure in a negotiation — the point of the example is the method, and the method is reproducible.
Waterfall model prevalence by region, ILPA 2021 fund-terms sample
| Structure | Rest of world | Europe | North America | Evidence |
|---|---|---|---|---|
| Whole-fund (European) | 77% | 73% | 58% | primary · T1-06 |
| Deal-by-deal and hybrid combined | 23–42% across regions | 23–42% across regions | 23–42% across regions | primary · T1-06 |
How this was produced. Both rows come from the same ILPA industry intelligence report and are reproduced as ILPA reports them, including the range on the combined category. No figure is averaged, re-based or converted into a global number, because ILPA does not publish one and constructing it would create a statistic with no source. The regional split is the unit ILPA measured, so it is the unit published here.
Market phrases, labelled as such
Real market usage with no standard-setter behind it. No citation attaches to the phrase — only to the sourced mechanic underneath it, which is what this page publishes in its place.
"50/50 waterfall" and "80/20 hybrid waterfall" as named structure types
Neither phrase is a term of art in ILPA's model documents, in any regulator source, or in any law-firm or academic source verified for this domain. They circulate in real-estate practitioner usage and get restated as though they were defined categories.
The hybrid construction itself — deal-by-deal carry gated by fund-level tests such as return of all fees and expenses to date, cumulative loss make-up, a net asset value coverage floor, a capped early-carry percentage, or a limited partner election between waterfalls — which ILPA does track and does report on.
What to take away
The two waterfalls differ in one variable: whether the carry test is applied to the fund as a whole or to each investment. Everything else follows.
On a fund where every investment returns more than cost, both structures pay the same total carry. They diverge the moment the fund contains a loss.
The tier sequence is identical in both: return of capital, preferred return, catch-up, residual split. What changes is what each tier is measured against.
Solve the catch-up rather than guessing it. Setting 0.20 x (profits distributed + catch-up) equal to the catch-up gives the exact tier-three amount, and the tiers then reproduce the carry percentage precisely.
The worked example's fund returns exactly its capital: correct lifetime carry $0, whole-fund payout $0, deal-by-deal payout $6,000,000 — all of it clawback exposure.
Escrow at the ILPA model's 30% covers $1,800,000 of a $6,000,000 clawback. The uncovered remainder is what the escrow-percentage negotiation is actually about.
An after-tax clawback cap shrinks the recovery by the assumed rate. ILPA's position is that clawback amounts should be gross of taxes paid.
Whole-fund is the dominant global structure at 77% rest of world, 73% Europe and 58% North America, with deal-by-deal and hybrid combined at 23–42% by region.
Sources
ILPA Model LPA Term Sheet — Whole-of-Fund Waterfall Version (July 2020)
ILPA · T1
Used for: The tier sequence, the preferred return definition and convention, the 80% catch-up rate in the model itself, the 30% carry escrow requirement, and the two clawback triggers.
ILPA Private Equity Principles 3.0 (2019)
ILPA · T1
Used for: The whole-fund model as ILPA best practice, the prescription for non-whole-fund waterfalls, the hard-hurdle position, and the requirement that clawback amounts be gross of tax and repaid within two years.
Industry Intelligence Report — "What's Market in Fund Terms?" (2021)
ILPA · T1
Used for: Prevalence by region for whole-fund and for the combined deal-by-deal and hybrid category, the 8% preferred return at 67% of funds, the 78% compounded-pref share, the 20% carry rate at 71% of funds, and interim-clawback negotiation outcomes.
ILPA Model Limited Partnership Agreement — Whole-of-Fund Waterfall (July 2020)
ILPA · T1
Used for: The operational definition of carried interest by reference to the catch-up and residual tiers, and the treatment of tax distributions to the general partner.
Model Limited Partnership Agreement (WOF + Deal-by-Deal versions)
ILPA · T1
Used for: The existence of both a whole-of-fund and a deal-by-deal version of the model agreement, which is what makes the two structures comparable on one drafting baseline.
Private Equity Funds: Clawbacks and Investor Givebacks
Duane Morris LLP · T2
Used for: United States drafting of the return-of-capital tier extended to fees and expenses, the 100% catch-up convention, and the mechanics of interim carry, escrow release and the assumed income tax rate.
Highlights From the Final Carried Interest Regulations
Goodwin Procter LLP · T2 · serp
Used for: The 20% carry level across the sampled buyout funds and the tier-count constructions used as the baseline for the arithmetic.
The One Big Beautiful Bill Act Expands QSBS Benefits (July 11, 2025)
Cooley LLP · T2 · serp
Used for: The practitioner framing of deal-by-deal versus whole-fund carry timing in the fund-formation literature.
Waterfall Modeling: Guide for Deal Teams, CFOs, and Legal Advisors
Carta · T3 · serp · cited only as evidence that a vendor published this, never that it is true
Used for: Evidence of what platform vendors publish about waterfall modelling, cited to show which parts of this arithmetic the category leaves behind a product rather than on a page.