�Waterfall Workshop
03/25/2025
Agenda
1. Introduction |
2. Management Fee |
3. Hurdle Rate / Preferred Return |
4. Manager Catch Up |
5. Return Metrics – IRR & MOIC |
6. Example |
7. Template |
Second Presentation Recap
Private Equity
Private Credit
Real Estate
Hedge Fund
Venture Capital
Industry Returns
$540+ Billion
Private Equity
$160+ Billion
Private Credit
$120+ Billion
Real Estate
$10.5 Billion Net Inflows
Hedge Funds
$90+ Billion
Venture Capital
2024 Global Private Market Fundraising
Sources: Reuters, Mckinsey, Pitchbook
Industry Returns (cont.)
Waterfall Structure
Proceeds
Return of Invested Capital + Fees
Hurdle Rate
Manager Catch-Up
Carried Interest
Management Fee
Hurdle Rate
Manager Catch-Up
Carried Interest
Cash-on-Cash v MOIC
Total Proceeds
(Invested Capital + Fees)
MOIC =
250,000,000
(89,500,000 + 9,500,000)
2.5x =
IRR – Internal Rate of Return
Future Value (FV)
Present Value (PV)
IRR (%) =
1
Periods
250,000 (FV)
100,000 (PV)
20.11% =
1
5
Waterfall Structure
Proceeds
Return of Invested Capital
Preferred Return (8%)
Manager Catch-Up (20%)
80/20 Split
You raised and invested $100,000 5 years ago as a GP. You just sold your investment for $250,000.
Assumptions: 8% Preferred Return, 10% Initial Management Fee, 80/20 Split
Amount Distributed: | N/A | LP - $100,000 GP - $10,000 | LP - $46,932 | GP - $11,733 | LP - $65,067 GP - $16,266 |
Remaining: | $250,000 | $140,000 | $93,068 | $81,335 | $0 |
Description: | Gross proceeds from investment harvest | Return of capital to LP’s + management fees | LP preferred return (Hurdle Rate) | Manager catch-up is a % of preferred return to investors | Proceeds are split between GP & LP |
Calculation: | + $250,000 | $250,000 - $110,000 | $100,000 x (1+8%)5 | ($46,932 / (1-20%)) - $46,932 | $81,335 * 20% or 80% |
Waterfall Structure
Questions?
Template
Open up the excel file shared on Slack
Thank you