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ⓘ
10.5%
annualized
LP Multipleⓘ
1.65×
$825K
LP Takeⓘ
94.3%
of gross proceeds
GP Takeⓘ
5.7%
incl. fees
Fee Dragⓘ
5.0%
$44K
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 · 94.3%$825K
Fees · 5.0%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$875K
LP $825K · Fees $44K · GP $6K
GROSS PROCEEDS$875KGPFFees to Manager$43,750 · 5.0% of grossBT1Class B Preferred Return (Operating)…$87,500 · 10.0% of grossBT2Residual Operating Split — Class B s…$579,375 · 66.2% of gross$residual $164K
LPFeesGPhover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
Distributions
T1
Class B Preferred Return (Operating) · From Class B Net Operating Proceeds; pro rata to Class B Members in proportion to Unpaid Preferred Return balances until reduced to zero
Class B Units
$88K
T2
Residual Operating Split — Class B share · Thereafter from Class B Net Operating Proceeds, pro rata in proportion to Class B Percentage Interests
Class B Units
$579K
Compare