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
Noble Advisors, LLC· Noble Advisors
Back to fund
LP IRRⓘ
-4.7%
annualized
LP Multipleⓘ
0.79×
$393K
LP Takeⓘ
44.9%
of gross proceeds
GP Takeⓘ
55.1%
incl. fees
Fee Dragⓘ
55.1%
$483K
Dollar split

Where your dollar goes

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

Total gross proceeds$875,000
LP · 44.9%$393K
Fees · 55.1%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $393K · Fees $483K · GP $0
GROSS PROCEEDS$875KGPFFees to Manager$482,500 · 55.1% of grossLPT1Return of Capital$392,500 · 44.9% of gross$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
$393K
Compare