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ⓘ
-8.8%
annualized
LP Multipleⓘ
0.63×
$315K
LP Takeⓘ
42.0%
of gross proceeds
GP Takeⓘ
58.0%
incl. fees
Fee Dragⓘ
58.0%
$435K
Dollar split

Where your dollar goes

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

Total gross proceeds$750,000
LP · 42.0%$315K
Fees · 58.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$750K
LP $315K · Fees $435K · GP $0
GROSS PROCEEDS$750KGPFFees to Manager$435,000 · 58.0% of grossLPT1Return of Capital$315,000 · 42.0% of gross$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
$315K
Compare