Worksheet – waterfall distribution and impact of sponsor promote

Worksheet – waterfall distribution and impact of sponsor promote.

Belmont Real Estate Fund II (BRE II) is an opportunistic real estate fund that invests in all five real estate sectors – Industrial, Office, Apartments, Retail and Hotels. The Fund invested $400 million in equity. BRE II was projected to return a 20%+ IRR and a 4.0x+ equity multiple. The fund terms are as follows:

  • European Waterfall
  • LP Preferred Return of 10%
  • Catch up is 50/50
  • Carried Interest split is 80/20
  • Management Fees are outside the commitment (they do not need to be paid back before carried interest is paid)

The Fund was a 10-year fund and was fully liquidated after Year-10 for total proceeds of $1,700 million. Answer the following.

Question 1. After Year-10, calculate the fund’s value based on the hurdle (10%) that must be achieved before the GP participates in any carried interest. (2 pts).

Question 2. At the Catch-up of 50/50, both the GP and LP get 50% of the following amount, which equals what? (2 pts)

Question 3. Now that the 80/20 split of profits has been achieved what are the remaining profits to be split 80/20? What is the LP portion and what is the GP portion? (2 pts)

Question 4. What are the total dollars and percentage of the LP and GP profits? (2 pts)

Question 5. What is annualized return of the BRE II? (2 pts)

Question 6. What is the Breakeven IRR on BRE II (the IRR that gets GP to full 20% carried interest)? (2 pts)

Question 7. What is the annualized return for the LPs?

Question 8. What is the impact of the sponsor promote on the gross return of BRE II? (2 pts)

Question 9. What is the gross equity multiple (TVPI -Total Value to Paid In) for BRE II? (2pts)

Question 10. What is the net equity multiple for BRE II? (2 pts)

Worksheet – waterfall distribution and impact of sponsor promote

Calculate your order
Pages (275 words)
Standard price: $0.00
Client Reviews
Our Guarantees
100% Confidentiality
All your data is secure and will never be disclosed to third parties. Your essay or assignment is treated as your intellectual property and can never be shared or provided as a sample to aspiring customers.
Original Writing
We complete all papers from scratch. You can get a plagiarism report.
Timely Delivery
You will never have to worry about deadlines – 98% of our assignments are completed on time.
Money Back
We give refunds anytime you feel the work did not meet your expectations. However, we have not refunded any papers in the last 6 months as our team keeps improving their quality and customer service.

Calculate the price of your order

You will get a personal manager and a discount.
We'll send you the first draft for approval by at
Total price:
Power up Your Academic Success with the
Team of writers and tutors. We are here for you.
Power up Your Study Success with Experts We’ve Got Your Back.