|
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 /> TOTAL NET
<br /> QUART. QUART.
<br /> YEAR INVESTMENT 9ENEEIT5 BENEFITS THRESHOLD
<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 /> -250,000 572,957 322,957 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 /> 49392 48.7.02
<br /> 554661,6R6u5Ing PadBBBgp7C6rporatIo3,252,040
<br /> 1
<br />
|