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
RSNPG Bristol Partners LLC· RSN Property Group Operations, LLC
Back to fund
LP IRRⓘ
-1.8%
annualized
LP Multipleⓘ
0.91×
$456K
LP Takeⓘ
91.3%
of gross proceeds
GP Takeⓘ
8.8%
incl. fees
Fee Dragⓘ
8.8%
$44K
Dollar split

Where your dollar goes

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

Total gross proceeds$500,000
LP · 91.3%$456K
Fees · 8.8%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$500K
LP $456K · Fees $44K · GP $0
GROSS PROCEEDS$500KGPFFees to Manager$43,750 · 8.8% of grossLPT1Return of Capital$456,250 · 91.3% of gross$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
$456K
Compare