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ⓘ
13.5%
annualized
LP Multipleⓘ
1.89×
$943K
LP Takeⓘ
94.3%
of gross proceeds
GP Takeⓘ
5.8%
incl. fees
Fee Dragⓘ
5.8%
$58K
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 · 94.3%$943K
Fees · 5.8%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $943K · Fees $58K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$57,500 · 5.8% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (75%)$442,500 · 44.3% of gross$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
$500K
T2
Preferred Return (75%)
Limited Partners
$443K
Compare