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ⓘ
-15.7%
annualized
LP Multipleⓘ
0.42×
$213K
LP Takeⓘ
28.3%
of gross proceeds
GP Takeⓘ
71.7%
incl. fees
Fee Dragⓘ
71.7%
$538K
Dollar split

Where your dollar goes

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

Total gross proceeds$750,000
LP · 28.3%$213K
Fees · 71.7%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $213K · Fees $538K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$537,500 · 71.7% of grossLPT1Return of Capital$212,500 · 28.3% of gross$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
$213K
Compare