SLIDE 19 PCP Plc Forecast Has Been Independently Prepared and Verified By AMASS BTC (Chartered Management Accountants) 393 Old Church Road Coventry CV6 7DT P: 02476683849 E: info@amassbtc.co.uk
Portland Capital Partners PLC Statement Showing Forecasted Rate of Return and Coupon Payment Total Months Month 25 Month 26 Month 27 Month 28 Month 29 Month 30 Month 31 Month 32 Month 33 Month 34 Month 35 Month 36 Year 3 Amount Raised 10,000,000 10,000,000 Allocation of Investments Corporate Discount Lending - 35% 12,250,000 12,250,000 Nursing Homes / Healthcare - 35% 12,250,000 12,250,000 Stuctured Products - 20% 7,000,000 7,000,000 Cautious Investment - 10% 3,500,000 3,500,000 Total Amount Raised & Invested 35,000,000 35,000,000 INCOME GENERATED DURING THE PERIOD (A) 408,333 408,333 408,333 408,333 408,333 408,333 408,333 408,333 408,333 408,333 408,333 408,333 4,900,000 Rate of Return 14.00% OPERATING EXPENSES Coupon Payment - 5.5% PA (Payable 6 Monthly) 962,500 962,500 1,925,000 Profit Participation Bonus-3.5% PA (Payable Annually) 1,225,000 1,225,000 Administrative Cost 11,110 11,110 12,110 11,110 11,110 13,610 12,610 12,610 13,610 12,610 12,610 26,610 160,824 TOTAL OPERATING EXPENSES (B) 11,110 11,110 12,110 11,110 11,110 976,110 12,610 12,610 13,610 12,610 12,610 2,214,110 3,310,824 Opening Cash Balance 1,588,360 1,985,583 2,382,806 2,779,029 3,176,252 3,573,475 3,005,698 3,401,421 3,797,144 4,191,867 4,587,590 4,983,313 Net Cash Flow (A) - (B) 397,223 397,223 396,223 397,223 397,223
395,723 395,723 394,723 395,723 395,723
1,589,176 Closing Cash Balance 1,985,583 2,382,806 2,779,029 3,176,252 3,573,475 3,005,698 3,401,421 3,797,144 4,191,867 4,587,590 4,983,313 3,177,536