Clearwater Dental Partners
Clearwater Dental Partners
Total Invested
$2,000,000
S
FMV
$2,600,000
as of Sep 30, 2026
S
Unrealized P&L
$600,000
C
Capital Stack Breakdown
| Component | Amount | Tag |
|---|---|---|
| Initial Investment Components | ||
| Initial Cash | $2,000,000 | S |
| = Initial Investment | $2,000,000 | C |
| Capital Activity | ||
| = Total Invested Capital | $2,000,000 | C |
| Hale Share (100.0%) | $2,000,000 | C |
Scope
One investment row (#1019) — no sibling rows carry this deal name.
Workbook ledger through Oct 1, 2026, QBO after it.
Only postings in a distribution or capital-deployment account appear; ordinary GL activity does not.
Contributions
$-2,000,000
1 postings · capital contribution + loan
Distributions
$0
operations + capital + synd
Cash In / Out
$0 / $-2,000,000
by sign, ignoring the bucket
Net
$-2,000,000
1 postings
✓ Foots to the Total Returns KPI — the rows below add to
$0. Both figures count the same postings, so this
checks the itemisation —
nothing dropped, nothing counted twice — not the figure itself.
| Date | Ledger | Bucket | Category | Type | Num | Payee | Memo | Class | Entity | Inv # | Amount |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 05/25/2023 | Workbook | Investments | Capital Contribution | Check | 53919 | Beacon Capital | Initial investment | NWLP | Northwind Family LP | 1019 | $-2,000,000 |
| Total (1 postings) | $-2,000,000 | ||||||||||
Ownership Metrics
| % of Deal Owned by Legal Entity | 100.0% |
| Ownership % per OA | 100.0% |
| Best Available Ownership % | 100.0% |
| Effective Deal Ownership % | 100.0% |
| % of Investor Owned by Hale | 100.0% |
| % of Deal Owned by Hale | 100.0% |
Entity Chain (1 tiers)
Tier 1
Northwind Family LP
Ownership
100.0%
No distributions recorded for this investment.
Performance History
| As Of Date | Total Returns | Lifetime ROI | Annualized ROI | IRR | Equity Multiple |
|---|---|---|---|---|---|
| Historic snapshots, last written Sep 30, 2026 — not the live figures shown above. Some early rows carry values that were never right; they are kept as a record of what was reported at the time. | |||||
| 09/30/2026 | $0 | — | — | 8.1% | 1.30x |
Sections
39/64
answered · 60.9%
Deal Info
22/23 answered
| DEAL ID | 19/20 | |
| Investment # (column) | 1,019 | |
| Date of Investment (column) | 5/25/2023 | |
| Holding Period (Years) (formula) | 3.3781 | |
| Name of Investment (column) | Clearwater Dental Partners | |
| Legal Name of Investment (column) | Clearwater Dental Partners LLC | |
| Asset Type (column) | Private Equity | |
| Asset Sub-Type (column) | Co-Investment | |
| City (column) | Tampa | |
| State (column) | FL | |
| ZIP | 33602 | source ↗ confirmed |
| Geography | United States | source ↗ confirmed |
| Investing Entity (column) | Northwind Family LP | |
| Role (GP / LP) (column) | Investor | |
| Partners | Seaview Health Partners (sponsor); Northwind Family LP; management rollover | source ↗ confirmed |
| Entity that Owns the Deal (column) | Northwind Family LP | |
| Ownership % (column) | 100.00% | |
| Initial Investment (column) | 2,000,000 | |
| Total Invested Capital (formula) | 2,000,000 | |
| MH / AK Code (column) | — | |
| Deal Manager (column) | Client Reporting | |
| Investment Info (ALL) | 3/3 | |
| Strategy / Thesis (column) | ||
| Current Stage (column) | ||
| Projected Returns | 2.4x MOIC over 4-5 years (sponsor base case) | source ↗ confirmed |
PE / VC
8/16 answered
| PE / VC | 8/16 | |
| Valuation Method | — | |
| Valuation As-Of Date | — | |
| Valuation Perspective | — | |
| Company / Fund Value | $96M enterprise value | source confirmed |
| Ownership % (Fully Diluted) | — | |
| Committed Capital | $2,000,000 | source ↗ confirmed |
| Called to Date | — | |
| Unfunded Commitment (formula) | — | |
| Latest Capital Statement | — | |
| Round / Stage | Co-investment alongside Seaview Health Fund III (May 2023) | source ↗ confirmed |
| Lead Investor / Sponsor | Seaview Health Partners | source ↗ confirmed |
| Security Type | Class A units | source ↗ confirmed |
| Liquidation Preference | None - pari passu with the sponsor fund | source ↗ confirmed |
| Pro-Rata / Follow-On Rights | Co-invest rights on add-on acquisitions | source ↗ confirmed |
| Board / Observer Rights | Information rights only | source ↗ confirmed |
| Reporting Cadence | — |
Tax
4/5 answered
| Tax | 4/5 | |
| Initial Tax Year Expected (formula) | 2,023 | |
| Tax Document Expected (column) | K-1 | |
| Tax Preparer (column) | Lakeside CPA Group | |
| Contact for K1 (column) | Client Reporting | |
| FEIN / Account # (column) | — |
Legal
2/6 answered
| Legal | 2/6 | |
| OA Status (column) | Executed | |
| Preferred Return (document) | — | |
| LP / GP Split (document) | — | |
| GP Ownership (document) | — | |
| Pref / Split Note | No management fee or carried interest on the co-investment | source ↗ confirmed |
| Side Letter | — |
Reporting & Docs
3/14 answered
| FS / Document Filing / Reporting | 3/14 | |
| OA | On file | source ↗ confirmed |
| Loan Docs (loan) - tbd if separate (document) | — | |
| Closing Statement (RE) (document) | — | |
| OM | On file | source ↗ confirmed |
| UW | On file | source ↗ confirmed |
| General Reporting Frequency | — | |
| Accounting Basis (Cash, Accrual) | — | |
| P&L Frequency | — | |
| Balance Sheet Frequency | — | |
| Collections Report Frequency | — | |
| Rent Roll Frquency | — | |
| GL Frequency | — | |
| Investor Report Frequency | — | |
| Capital Account Frequency | — |
Capital Summary
Initial Investment
$2,000,000
S
Committed
$2,000,000
S
Current Cash
—
S
Total Invested
$2,000,000
C
Entities
Entity Owning Deal
Northwind Family LP
Investing Entity
Northwind Family LP
Tax Reporting Entity
Northwind Family LP
Quick Links
Performance
Tax Docs
No property details available
Total Returns
$0
C
Capital
$0
C
Operations
$0
C
Lifetime ROI
—
C
Annualized ROI
—
C
IRR
8.1%
C
Equity Multiple
1.00x
C
# Distributions
0
Total Returns — Backup Calculation
| Capital Returns | $0 |
| Operations Returns | $0 |
| Total Returns | $0 |
Sum of all Capital + Operations distribution records for this investment.
Capital Returns — Backup Calculation
Sum of all distribution records where type = "Capital".
$0
Operations Returns — Backup Calculation
Sum of all distribution records where type = "Operations".
$0
Lifetime ROI — Backup Calculation
| Total Returns (numerator) | $0 |
| Total Invested Capital (denominator) | $2,000,000 |
| ROI = Returns / Invested | — |
Formula: Total Distributions / Total Invested Capital × 100
Annualized ROI — Backup Calculation
| Lifetime ROI | — |
| Investment Date | 05/25/2023 |
| Years Held | 3.4 yrs |
| Annualized ROI | — |
Formula: Lifetime ROI / Years Held
IRR — Backup Calculation
| Initial Investment (outflow) | -$2,000,000 |
| Terminal Value (Current FMV) | $2,600,000 |
| IRR (XIRR) | 8.1% |
XIRR calculation using actual cash flow dates. Investment outflow → Distribution inflows → Terminal FMV (if active).
Equity Multiple — Backup Calculation
| Total Distributions | $0 |
| Current FMV | $2,600,000 |
| Total Invested Capital (denominator) | $2,000,000 |
| Equity Multiple | 1.00x |
Formula: (Total Distributions + Current FMV) / Total Invested Capital
# Distributions — Details
0 distribution records on file.
Performance History
| As Of Date | Total Returns | Lifetime ROI | Annualized ROI | IRR | Equity Multiple |
|---|---|---|---|---|---|
| 09/30/2026 | $0 | — | — | 8.1% | 1.30x |
Distribution Summary
| Total Distributions | $0 |
| YTD Distributions | $0 |
| Distribution Count | 0 |
Financial Statement Coverage — have vs need, from the Documents app
on file ·
missing
Loading coverage…
Statement coverage comes from the Documents app, which isn't connected in this demo.
No matching deal found in the Documents app for this investment.
No coverage grid recorded for this deal yet.
| Statement | On file | Missing | Latest on file | Missing periods |
|---|---|---|---|---|
| — |
Deal Docs
✓
Available Financial Statements — from the Documents app
Loading documents…
Statement coverage comes from the Documents app, which isn't connected in this demo.
No matching deal found in the Documents app for this investment.
Matched to — no financial statements on file yet.
| Statement | Period | Received | Filed | Format | Open |
|---|---|---|---|---|---|
| Y — | View SharePoint ↗ |
Tax Documents — by Year (this entity)
2 document(s) · full tax history & capital roll-forward →
2025 (1)
| K-1 · Clearwater Dental Partners LLC | Expected | — |
2024 (1)
| K-1 · Clearwater Dental Partners LLC | Rcvd 09/25/25 | View |
Cross-Reference Tracking
| Distribution Applicable | No |
| Tax Tracker | Yes |
| FS Tracker | No |
| REO (Property) | No |
| Shared Expenses | No |
| Annual Report | No |
| Syndicated Entities | No |
| Loan Tracker | No |
| Exchange Tracker | No |
Investment Notes
Revenue tracking ahead of the plan we underwrote; margin a touch behind on hiring.
Investment Status
| OA Status | Executed |
| Member Class | Class A |
| Amount per OA | — |