Purchase Price:
$15,150,000
Capital Contributons:
$6,000,000
Cumulative Distributions:
$980,000.00
Equity Multiple
2.21
IRR
71.80%
$8,800,000
$3,785,000
$805,003.00
1.36
9.07%
$19,000,000
$10,820,000
-
$2,100,000
$656,000
$330,000.00
3.56
42.71%
$1,750,000
$600,000
$4,423,499.00
11.01
37.27%
$2,958,000
$900,469
$3,083,164.00
8.21
30.15%
$1,411,550
$457,500
$137,509.21
1.93
12.51%
$24,000,000
$7,929,910
$3,281,202.00
2.35
20.49%
$10,200,000
$4,357,190
$1,025,000.00
2.00
17.70%
$20,400,000.00
$8,723,889.00
$8,200,000
$2,600,000
$673,980.00
1.57
10.74%
$4,800,000
$4,002,771
$4,362,397.23
1.29
19.86%
$4,704,000
$1,566,000
$446,880.00
2.16
17.69%
$16,000,000
$6,566,663
$22,450,000
$7,155,000
$525,000.00
0.92
10.05%
$6,200,000
$1,900,000
$3,027,670.00
5.17
29.28%
$3,850,000
$1,200,000
$781,166.67
3.83
24.43%
$2,650,000
$900,000
$259,597.00
1.53
13.40%
