Waterfall Model Help
I'm doing a take home case study that includes a waterfall model with 2 hurdles. 10/90 until 10% IRR 20/80 until 20% IRR 30/70 after 20% IRR
There is one large initial funding at time zero, and a handful of small capital calls in later months.
Everything looked good, and when I submitted the MD who's interviewing me he said it was good start, but said to revise and "assume that the Sponsor's original 10% co-invest is part of the LP's tranche in the waterfall."
The only thing I could make this out to mean is to take the initial funding and attribute it all to the LP, leaving the LP with a crazy disproportionate share of the equity invested (the GP would now only contribute 10% of the later capital calls), but keeping the distributions the same, resulting in a wildly high IRR and Equity multiple for the GP.
Is there any other way I could interpret his comment?
Can attach version of the model if needed. EDIT: Models Attached. #1 is model before his comments, #2 is the changes I made in response to his comments
| Attachment | Size |
|---|---|
| pre comments 119.23 KB | 119.23 KB |
| post comments 119.45 KB | 119.45 KB |
that sounds right.
Is this common? I'm getting like a 1800% IRR for the GP. Seems strange.
if you don't put in equity, then yes your returns are unlimited
Attach your model if possible as that doesn't sound right to me.
Just attached the pre and post comment versions. Yea it didn't sound right to me either but for the life of me can't figure out what else he could mean.
Don't show GP IRR, only show Total GP Profits under this scenario
what he is saying is that the “80/20” and “70/30” are promotes, and not splits. so the promotes are based off the members pro rata interests.
so, a 20% promote on a 90/10 is 80% * 90% = 72% to the LP and 28% to the sponsor.
Rerum et ducimus numquam adipisci. Saepe eveniet eius voluptatum ullam dolorum dolor numquam. Minima neque pariatur nihil quod harum et ut veniam. Perspiciatis voluptas et veritatis modi ea eum voluptas. Et voluptas sunt et qui fuga.
Ipsa eius aut officia voluptatem dolore exercitationem. Aliquid qui minus dolorem odio tempore. Dignissimos laborum odio reiciendis aperiam et dolorem incidunt. Et occaecati dolorum sint. Nihil enim hic qui sit harum maxime nostrum.
Voluptatibus ut qui at praesentium eaque nisi qui. Ex occaecati consequatur voluptas consectetur. Quia sequi eligendi eius sed voluptatem est architecto.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...