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
TUSCAN GARDENS SENIOR LIVING COMMUNITIES, INC.· Tuscan Gardens
Back to fund
LP IRRⓘ
-7.8%
annualized
LP Multipleⓘ
0.67×
$334K
LP Takeⓘ
38.1%
of gross proceeds
GP Takeⓘ
61.9%
incl. fees
Fee Dragⓘ
61.9%
$541K
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 · 38.1%$334K
Fees · 61.9%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $334K · Fees $541K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$541,250 · 61.9% of grossLPT1Return of Capital$333,750 · 38.1% of gross$pool fully distributed
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
Distributions
T1
Return of Capital
Limited Partners
$334K
Compare