|
Month 24 Month 25 Month 26 Mont 27 Month 28 Month 29 Month 30 Totals
<br /> 250,000
<br /> 226,600
<br />126,029 126,029 126,029 2,520,576
<br /> 192,000
<br /> 200,000
<br />6,325 5,225 4,102 3,668 2,270 1,582 0 144,355
<br />6,000 4,000 4,000 2,000 2,000 2,000 64,000
<br />
<br />138,353 135,254 134,130 5,668 4,270 3,582 0 3,597,531
<br />
<br />
<br />
<br /> 160,000
<br /> 160,000
<br /> 0
<br /> 240,000
<br /> 0
<br /> 0
<br />138,353 135,254 134,130 5,668 4,270 3,582 0 3,037,531
<br />
<br />138,353 135,254 134,130 5,668 4,270 3,582 0 3,597,531
<br />696,628 546,881 489,012 302,679 210,949 117,531 0
<br />285,000 192,000 192,000 96,000 97,000 117,531
<br />site
<br />soft
<br />const
<br />fees
<br />contin
<br />int
<br />dev fee
<br />Meadowmont Cash Flow
<br />
|