| | Scenario | Scenario | Scenario | Scenario |
| | NUMBER 1 | NUMBER 2 | NUMBER 3 | NUMBER 4 |
| Proceeds From Sale of Lot ( Taco Bell ) | 2,100,000.00 | 2,100,000.00 | 2,100,000.00 | 2,100,000.00 |
| Less: Capital Gain Taxes | 441,000.00 | 441,000.00 | 441,000.00 | 441,000.00 |
| Net Proceeds | 1,659,000.00 | 1,659,000.00 | 1,659,000.00 | 1,659,000.00 |
| | - | - 0 | - 0 | - 0 |
| | 5,000.00 | 5,000.00 | 5,000.00 | 5,000.00 |
| Distribution Amount To Each Of |
| The 36 Unit Owners | 10,000.00 | 15,000.00 | 20,000.00 | 25,000.00 |
| Total Cost of Distribution | 360,000.00 | 540,000.00 | 720,000.00 | 900,000.00 |
| Balance To Reserve Fund | 1,294,000.00 | 1,114,000.00 | 934,000.00 | 754,000.00 |
| Reserve Fund Earnings Per Year |
| Amount in the Reserve Fund | 1,294,000.00 | 1,114,000.00 | 934,000.00 | 754,000.00 |
| Estimated Interest Earned on Reserve Funds | 2% | 2% | 2% | 2% |
| Earnings Applied to Reduction of Condo Fees | 25,880.00 | 22,280.00 | 18,680.00 | 15,080.00 |
tom1622
ProceedsValue.xlsx
