Waterfalls
Default
Score model

Pick how composites are weighted for you. Affects every score across the app.

Sign in to save models →
Sign in
Running the numbers on
TIDEROCK COMPANIES, INC.· Tiderock
Back to fund
LP IRRⓘ
11.8%
annualized
LP Multipleⓘ
1.75×
$875K
LP Takeⓘ
100.0%
of gross proceeds
GP Takeⓘ
0.0%
incl. fees
Fee Dragⓘ
0.0%
$0
Dollar split

Where your dollar goes

Every dollar of gross proceeds traced through the waterfall at the current exit.

Total gross proceeds$875,000
LP · 100.0%$875K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $875K · Fees $0 · GP $0
GROSS PROCEEDS$875K—T2Remaining assets distributed ratably…$875,000 · 100.0% of gross$pool fully distributed
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
Distributions
T2
Remaining assets distributed ratably to common stockholders after Series C liquidation preference is satisfied · After payment of Series C Preferred liquidation preference
Common Stock
$875K
Compare