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 Debt Fund, LLC· Arrived Fund Manager, LLC
Back to fund
LP IRRⓘ
-29.8%
annualized
LP Multipleⓘ
0.17×
$85K
LP Takeⓘ
9.7%
of gross proceeds
GP Takeⓘ
90.3%
incl. fees
Fee Dragⓘ
90.3%
$790K
Dollar split

Where your dollar goes

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

Total gross proceeds$875,000
Fees · 90.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $85K · Fees $790K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$790,000 · 90.3% of grossLPT1Return of Capital$85,000 · 9.7% of gross$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
$85K
Compare