This joint venture model is designed to be used for any kind of deal (real estate or otherwise) once the user knows final project-level cash contributions and distributions (year 0 to year 10). Those are input at the top of the template and then based on the defined inputs, cash will split to the Preferred Equity Leg and subordinate Sponsor (GP) and Investor (LP) accordingly.

This is a 2-part model and it is flexible enough so that only one of the two parts can be used if that is what is needed.

The first part is a hard preferred equity leg. This is equity that comes in and requires an annual rate of return as well as 100% of the equity repaid before cash can flow anywhere else.  There is an equity kicker for the initial pref. and will apply to remaining cash available. 

After that is paid, the remaining cash flows to the subordinate equity pool, which can also be made up of its own joint venture with a sponsor and investor. This subordinate logic is based on IRR hurdles. The first hurdle is soft preferred where cash is split pari passu until the investor meets the minimum hurdle rate. After that, remaining cash goes through two more hurdle rates and defined cash splits therein.

So, in total you have three cash flow pools.

  • Initial Investor (hard pref.)

  • Secondary Investor (soft pref.)

  • Sponsor (participates with any remaining cash flow after both investors have attained their cash flow requirements.

In the initial hard preferred equity waterfall, the user can define if an shortfalls flow the the next year, if the return should re-set each year, and the rate.

Other inputs include the total equity requirement contributed by the preferred equity pool (hard), and the remaining equity contributed the the secondary investor and sponsor.

Final output summary includes the cash flow and final IRR of all three pools along with a visual bar chart.

Reviews Add a review
No reviews yet

More From smarthelping

Browse our top rated business templates. See All
Stock / Crypto Fund Portfolio Tracker: Multi-member Capable
This tool was designed for a multi-member fund to keep track of trading activity, the resulting distributions to investors, and…
Volume Discounts: Sensitivity Analysis
Any business that wants to offer discounts for higher volume purchases will benefit from this volume discount template. Simply enter…
Retirement Planning Financial Model
This is a retirement planner based on expected investments and the cash flow that produces against expected expenses (including taxes)…
Job Costing Tracker for Managers
This is a job costing tracker for any business that wants to see weekly and monthly total number of hours…
PPC Advertising Financial Calculator and Sensitivity Analysis
This is a sensitivity analysis calculator to help anyone who is doing PPC (pay per click) direct marketing or PPC…
IRR Target Investment Calculator
Investors can be confused with terminology that is used on deals and in offerings. The difference between IRR and ROI…
See All