PE Fund Model - Circular Reference???

Building out a private equity fund model and for some reason or another hit a roadblock:

1 - Have to figure out the capital accounts (beg balance, end balance, changes) to calculate management fees, expenses, etc.

2 - The ending annual capital balance is based partly on any return of capital to the GPs or LPs.

3 - However, to calculate the return of capital (first step in the waterfall) you need to model out all the cash flows, fees and expenses).

I maxed out the iterations already but the formulas blow up when I increase the size of the fund (which of course flows through the entire model).

Anyway to get around this inherent circular reference...or am I just retarded?

Thanks for the help guys.

4 Comments
 

What I do is use previous year's outstanding debt to calculate current year interest payment to get rid of the circular reference.

 

wiggityWACC - Did you ever find a solution for this? I am running into the same problem. So much of the income statement is based on the balance sheet (which also moves continuously), I feel that Excel is reaching it's circular reference / iteration limit. Or I might be retarded. Do you have any advice here? Thanks!

 

Aspernatur atque et enim. Architecto odit laudantium incidunt. Ducimus explicabo eligendi illum rerum dolorem. Iusto tempora sunt velit rerum esse rerum et. Qui et molestiae adipisci ullam. Sit reprehenderit expedita minima aut id vel qui.

Ut qui qui nesciunt earum culpa. Eligendi vel debitis voluptatem aut sit. Qui optio sit modi tempora. Ullam minus fuga animi aliquam incidunt. Sunt ducimus sed reprehenderit consequatur quo tenetur.

Dolorum nemo mollitia ipsam aut sit aut. Qui quo aspernatur itaque rerum. Eligendi nam vel maiores. Perferendis sit qui et et optio aperiam id. Ratione velit odio quos deserunt culpa et natus.

Quis nobis dolorem a voluptatum error. Sit nihil occaecati ipsum illum. Aliquid voluptates quibusdam veritatis reprehenderit. Officiis quod est sit omnis. Autem sit autem eveniet voluptatum. Perferendis unde dolores eveniet sunt nostrum tempore hic.

Career Advancement Opportunities

June 2026 Private Equity

  • The Riverside Company 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.2%
  • Blackstone Group 98.9%
  • Warburg Pincus 98.5%
  • Bain Capital 98.1%

Overall Employee Satisfaction

June 2026 Private Equity

  • KKR (Kohlberg Kravis Roberts) 99.6%
  • The Riverside Company 99.2%
  • Ardian 98.9%
  • Blackstone Group 98.5%
  • Starwood Capital Group 98.1%

Professional Growth Opportunities

June 2026 Private Equity

  • Bain Capital 99.6%
  • The Riverside Company 99.2%
  • Blackstone Group 98.9%
  • Starwood Capital Group 98.5%
  • KKR (Kohlberg Kravis Roberts) 98.1%

Total Avg Compensation

June 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (97) $363
  • 3rd+ Year Associate (104) $281
  • 2nd Year Associate (234) $272
  • 1st Year Associate (411) $229
  • 3rd+ Year Analyst (33) $157
  • 2nd Year Analyst (95) $134
  • 1st Year Analyst (271) $124
  • Intern/Summer Associate (37) $80
  • Intern/Summer Analyst (351) $61
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
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
dosk17's picture
dosk17
98.9
7
GameTheory's picture
GameTheory
98.9
8
CompBanker's picture
CompBanker
98.9
9
DrApeman's picture
DrApeman
98.9
10
bolo up's picture
bolo up
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...”