Private Equity Annual Program Review

Private Equity Annual Program Review
Attachment 1, Page 10 of 34
Portfolio Construction (Cont’d)
($'s in billions)
$5.0
Projected Net Cash Flows Assuming Return of 9.33%*
$4.0
$3.0
Base Case Scenario
$2.0
$1.0
$0.0
($1.0)
2015E 2016E 2017E 2018E 2019E 2020E
Source: CalPERS Private Equity Staff
Net Cash Flows at 3.33% Return Net Cash Flows at 9.33% Return Net Cash Flows at 15.33% Return
*Based on Expected Returns from 2013 Asset Liability Workshop
Cash Flows Assuming Private Equity return of 9.33% and PERF return of 7.12%
$'s in billions 2014 2015E 2016E 2017E 2018E 2019E 2020E
Vintage Year Commitments $3.8 $5.8 $5.8 $8.8 $8.9 $7.2 $7.0
PE NAV as % of Fund 10.4% 10.1% 10.3% 10.9% 11.4% 11.3% 11.6%
Net Cash Flow $4.6 $3.2 $1.6 $0.6 $1.3 $2.4 $1.2
10