Question
Worksheet Waterfall Distribution (Please show all work) Case Problem Belmont Real Estate Fund II Belmont Real Estate Fund II (BRE II) is an opportunistic real
Worksheet Waterfall Distribution (Please show all work)
Case Problem Belmont Real Estate Fund II
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:
The Fund was a 10-year fund and was fully liquidated after Year-10 for total proceeds of $1,700 million.
Question 1 After Year-10, calculate the funds 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? (4 pts)
Question 3 Now that the 80/20 split of profits has been achieved what are the remaining profits to besplit 80/20? What is the LP portion and what is the GP portion? (6 pts)
Question 4 What are the total dollars and percentage of the LP and GP profits? (4 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)
Bonus Question What is the equity multiple (TVPI Total Value to Paid In) for BRE II? (2 pts)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started