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
Arrived Seattle Fund, LLC· Arrived Fund Manager, LLC
Back to fund
LP IRRⓘ
-2.2%
annualized
LP Multipleⓘ
0.90×
$448K
LP Takeⓘ
89.5%
of gross proceeds
GP Takeⓘ
10.5%
incl. fees
Fee Dragⓘ
10.5%
$53K
Dollar split

Where your dollar goes

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

Total gross proceeds$500,000
LP · 89.5%$448K
Fees · 10.5%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $448K · Fees $53K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$52,500 · 10.5% of grossLPT1Return of Capital$447,500 · 89.5% of gross$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
$448K
Compare