Waterfall Model - various types of Tiers

Hi guys,

I hope you can help me out. I need to build a waterfall model in which the LPs will contribute all capital to the fund and will receive a return of their investment along with a preferred return before the GP receives any incentive compensation.

Following the tiers:

1) 0.0% to the Manager and 100.0% to the Limited Partners until Limited Partners have received a 9.0% internal rate of return on their invested capital, net of distributions received as of such period;
2) 15.0% to the Manager and 85.0% to the Limited Partners until the Limited Partners have received a 14.0%
internal rate of return on their invested capital, net of distributions received as of such period;
3) 50.0% to the Manager and 50.0% to the Limited Partners until the Manager has received an amount equal to
15% of the fund level net profit through such period (as determined on a cash flow basis);
4) 15.0% to the Manager and 85.0% to the Limited Partners until the Limited Partners have received a 1.80X
equity multiple on total Limited Partner invested capital to date;
5) 100.0% to the Manager and 0.0% to the Limited Partners until the Manager has received an amount equal to
20.0% of the fund level net profit through such period (as determined on a cash flow basis), and thereafter;
6) 20.0% to the general partner and 80.0% to the capital contributing partners

1) seems pretty straight forward whereas I am already struggling with 2).

Any help much appreciated.

 

"1" = Tier 1 - Have All of LP Capital + 9% of accrued interest go to LP "2" = Tier 2 - After Tier 1 has been distributed to, calculate a 14% accrued interest to the LP Capital contributed. Following the 9% of accrued interest paid out to the LP in Tier 1, have the remainder of Tier 2 accrued interest - meaning 14% accrued less 9% accrued interest - go to the GP / LP at the split of 15% and 85%.

 

Similique eligendi aut voluptate totam rerum et. Esse laudantium placeat sit temporibus unde. Voluptatem blanditiis consectetur illum vero dignissimos qui enim at. Molestiae dolor corrupti consequatur quis voluptatem voluptatum. Delectus numquam odit omnis iure. Debitis reiciendis excepturi fugit consectetur placeat est numquam. Quisquam dolorem quidem ipsa nihil repellat eum.

Quasi quibusdam veniam eligendi deleniti. Aliquid repudiandae iusto eaque autem.

Dolores ex dolor saepe aspernatur. Et quo aperiam commodi tenetur animi eum voluptate.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $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

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...”