A few days ago, I downloaded the "Simple Waterfall Model - Private Equity" spreadsheet in the files vault section, that was created by Bryan Hancock. First wanted to say thanks it s a great spreadsheet.
I wanted to contribute to the board with an additional spreadsheet waterfall distribution for private equity. It is not as detailed as Bryan's, as in my model I did not provide total expenses in a term sheet format, nor did I take financing into account (no equity accrual, debt payoff, etc - cash only deal). It does not take into consideration of rental cashflows, but only revenues generated from the sale. (Tried to keep it simple here).
Multi-tiered waterfall models are useful to provide protection to the investor, while incentivises (sp?) upside for the Fund or promoter. In this structure, most of the payment to the Investor comes on the front end, and returns to the Fund or Promoter come on the back end. These are great structures if a client is happy with a particular return, but gives you the opportunity to make money by delivering higher returns.
This spreadsheet is just 1 sheet, part of a long complex Excel model, I just extracted the 1 sheet for Bigger Pockets site to ease the complexity.
What is different about this spreadsheet is that it provides up to 4 tiers of distribution, as opposed to having just a Preferred Return (after Capital return), and then a split (in Bryan's model its 50/50).
I made it easy to edit your own numbers, there are only a few boxes to complete. It should also be easy for you to reverse engineer the calculations in Excel to build it into your own property models.
How to use it:
- ONLY EDIT THE YELLOW.
First edit the original Investor Principal amount.
Next, edit the Net Cashflow, which is the total return the property generated, after repayment of the Principal.
Finally, edit your water fall structure.
Currently this is how its set up:
1st Tier - Preferred Return of 8% (Investors get 100% of the first 8%)
2nd Tier - Next 8-25% is divided 70-30 between the Investor and the Fund
3rd Tier - 25%-50% is divided 60-40 between the investor and the Fund.
4th Tier - 50%+ is divided 50-50 between the Investor of the Fund.
Change these percentages in the yellow boxes and see the actual fee calculations change.
I welcome all questions, comments, viscous accusations and any other form of communication about this topic!
:cool: Also, I hope that it is useful for people on this board, as we all try our best to raise money for our projects.
Thank you all for your thoughts and consideration.
Find the spreadsheet here (I also linked it here):
Multi Tier Waterfall Model for Private Equity