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ⓘ
-1.2%
annualized
LP Multipleⓘ
0.94×
$470K
LP Takeⓘ
47.0%
of gross proceeds
GP Takeⓘ
53.0%
incl. fees
Fee Dragⓘ
53.0%
$530K
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 · 47.0%$470K
Fees · 53.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $470K · Fees $530K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$530,000 · 53.0% of grossLPT1Return of Capital$470,000 · 47.0% of gross$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
$470K
Compare