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ⓘ
-1.9%
annualized
LP Multipleⓘ
0.91×
$455K
LP Takeⓘ
45.5%
of gross proceeds
GP Takeⓘ
54.5%
incl. fees
Fee Dragⓘ
54.5%
$545K
Dollar split

Where your dollar goes

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

Total gross proceeds$1,000,000
LP · 45.5%$455K
Fees · 54.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $455K · Fees $545K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$545,000 · 54.5% of grossLPT1Return of Capital$455,000 · 45.5% of gross$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
$455K
Compare