|
Month 11 Month 12 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 Month 22 Month 23
<br />
<br />10, 300 10, 300 10, 300 10, 300 10, 300 10, 300 10, 300 10, 300 10, 300 10, 300 10, 300 10, 300
<br />126, 029 126, 029 126, 029 126, 029 126, 029 126, 029 126, 029 126, 029 126, 029 126, 029 126, 029 126, 029 126, 029
<br />16, 000 16, 000 16, 000 16 , 000
<br />11,111 11,111 11,111 11,111 11,111 11,111 11,111 11,111 11,111
<br />3,972 5,228 6,493 7,767 9,051 10,225 11,407 12,599 13,889 10,974 9,334 8,379 7,394
<br /> 12,000 8,000 6,000 6,000 6,000 6,000
<br />
<br />167,412 168,667 169,932 171,207 156,491 157,665 158,847 172,039 169,329 153,303 151,662 150,707 139,423
<br />
<br />
<br />
<br />0 0 0 0 0 0 0 0 0 0 0 0
<br />0 0 0 0 0 0 0 0 0 0 0 0
<br />
<br />
<br />
<br />
<br />167,412 .168,667 169,932 171,207 156,491 157,665 158,847 172,039 169,329 153,303 151,662 150,707 139,423
<br />
<br />167,412 168,667 169,932 171,207 156,491 157,665 158,847 172,039 169,329 153,303 151,662 150,707 139,423
<br />697,002 865,670 1,035,602 1,206,809 1,363,300 1,520,965 1,679,812 1,851,851 1,463,179 1,244,482 1,117,144 985,852 843,274
<br /> 558000 372000 279000 282000 282,000 285,000
<br />Meadowmont Cash Flow
<br />
|