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ⓘ
13.2%
annualized
LP Multipleⓘ
1.86×
$931K
LP Takeⓘ
93.1%
of gross proceeds
GP Takeⓘ
6.9%
incl. fees
Fee Dragⓘ
4.4%
$44K
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 · 93.1%$931K
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $931K · Fees $44K · GP $26K
GROSS PROCEEDS$1MGPFFees to Manager$43,750 · 4.4% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPT2Preferred Return (8%)$200,000 · 20.0% of grossLPLPT4Residual Split (90% / 10%) · 25.6%Limited Partners · $231KGeneral Partner · $26K$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
$500K
T2
Preferred Return (8%)
Limited Partners
$200K
T4
Residual Split (90% / 10%)
Limited Partners
$231K
T4
Residual Split (90% / 10%)
General Partner
$26K
Compare