|
KOTTINGER GARDENS PHASE I PAGE 13
<br /> Net Quarterly Benefit Schedule
<br /> Version: LP ADMISSION Revised: 9-Mar-16
<br /> INTERNAL RATE OF RETURN: 3.65%
<br /> Note: Does not Include$57,000 LP contribution for legal event
<br /> TOT L NET
<br /> QUAR . QUART.
<br /> YEAR INVESTMENT BENEFl S BENEFITS THBESHQ(Q
<br /> 2015 0
<br /> 0
<br /> 0
<br /> 0
<br /> 2016 -1,028,43 -1.028,434 LP Admission
<br /> 0
<br /> 0
<br /> 0
<br /> 2017 533,651 533,651
<br /> 533,651 533,651
<br /> 533.651 533.651
<br /> 533,651 533,651
<br /> 2018 572,957 572,957
<br /> -19,290,24 572,957 -18,717,285 Perm Conversion
<br /> -250,00 572,957 322,957 Form 8609
<br /> 572,957 572,957
<br /> 2019 558,669 558,669
<br /> 558,669 558,669
<br /> 558.669 558,669
<br /> 558,669 558,669
<br /> 2020 554,532 554,532
<br /> 554,532 554,532
<br /> 554,532 554,532
<br /> 554,532 554,532
<br /> 2021 552,617 552,617
<br /> 552,617 552,617
<br /> 552,617 552,617
<br /> 552,617 552,617
<br /> 2022 548,661 548,661
<br /> 548,661 548,661
<br /> 548,661 548,661
<br /> 548,661 548,661
<br /> 2023 545,609 545,609
<br /> 545,609 545,609
<br /> 545,609 545,609
<br /> 545,609 545,609
<br /> 2024 545,304 545,304
<br /> 545,304 545,304
<br /> 545,304 545,304
<br /> 545,304 545,304
<br /> 2025 543,813 543,813
<br /> 543,813 543,813
<br /> 543,813 543,813
<br /> 543,813 543,813
<br /> 2026 543,572 543,572
<br /> 543.572 543,572
<br /> 543,572 543,572
<br /> 543,572 543.572
<br /> 2027 123,662 123,662
<br /> 123,662 123,662
<br /> 123.662 123,662
<br /> 123,662 123,662
<br /> 2028 71,273 71.273
<br /> 71,273 71,273
<br /> 71,273 71,273
<br /> 71.273 71,273
<br /> 2029 71,002 71,002
<br /> 71,002 71,002
<br /> 71,002 71,002
<br /> 71,002 71,002
<br /> 2030 70,722 70,722
<br /> 70,722 70,722
<br /> 70,722 70,722
<br /> 70,722 70,722
<br /> 2031 70,434 70.434
<br /> 70,434 70,434
<br /> 70,434 70,434
<br /> 70,434 70,434
<br /> 2032 48,702 48,702
<br /> 48,702 48,702
<br /> 48,702 48,702
<br /> 48.702 48.702
<br /> bRSusing Pa@B09000t6rporatio ,252.040
<br />
|