|
<br />
<br />
<br />
<br />Month 12 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 Month 22 Totals
<br />
<br /> 250,000
<br /> 129,800
<br />85,090 85,090 85,090 85,090 85,090 1,021,080
<br /> 84,000
<br />5,556 5,556 5,556 5,556 5,556 5,556 5,556 5,556 100,000
<br />5,035 5,753 6,476 7,204 7,938 8,677 4,463 3,274 2,037 1,391 0 66,387
<br /> 14,000 4,000 4,000 2,000 4,000 28,000
<br />95,681 96,398 97,121 97,850 98,584 28,233 14,019 12,829 4,037 5,391 0 1,679,267
<br />
<br />
<br />
<br />0 0 0 0 0 0 0 0 0 0 0 50,000
<br />0 0 0 0 0 0 0 0 0 0 0 23,770
<br />0 0 0 0 0 0 0 0 0 0 0 20,000
<br /> 0 0 0 0 0 0 0 140,000
<br /> 84,000
<br /> 140,000
<br /> 0
<br />95,681 96,398 97,121 97,850 98,584 28,233 14,019 12,829 4,037 5,391 0 1,221,497
<br />
<br />95,681 96,398 97,121 97,850 98,584 28,233 14,019 12,829 4,037 5,391 0 1,679,267
<br />767,035 863,433 960,555 1,058,404 1,156,988 1,185,221 609,115 449,343 275,662 190,861 0
<br />Scarlett Drive Cash Flows
<br />
|