© 2024,Admin. Designed & Developed By Ogrelogic. Privacy Policy
Admin
Models: Model Example
Association : Phil
Total Income
$53k
Total Users
2,000
New Clients
3,426
Total Sales
$10,343
Choose model
×
Remaining Amount
| Calculator | Original | |
| 2020 | $1,329,280 | $1,329,280 |
| 2021 | $1,329,280 | $1,329,280 |
| 2022 | $1,329,280 | $1,329,280 |
| 2023 | $1,329,280 | $1,329,280 |
| 2024 | $1,329,280 | $1,329,280 |
| 2025 | $1,329,280 | $1,329,280 |
| 2026 | $1,329,280 | $1,329,280 |
| 2027 | $1,329,280 | $1,329,280 |
| 2028 | $1,329,280 | $1,329,280 |
| 2029 | $1,329,280 | $1,329,280 |
| 2030 | $1,329,280 | $1,329,280 |
| 2031 | $1,329,280 | $1,329,280 |
| 2032 | $1,329,280 | $1,329,280 |
| 2033 | $1,329,280 | $1,329,280 |
| 2034 | $1,329,280 | $1,329,280 |
| 2035 | $1,329,280 | $1,329,280 |
| 2036 | $1,329,280 | $1,329,280 |
| 2037 | $1,329,280 | $1,329,280 |
| 2038 | $1,329,280 | $1,329,280 |
| 2039 | $1,329,280 | $1,329,280 |
| 2040 | $1,329,280 | $1,329,280 |
Year Summary 2025
| Year Summary |  |
|
| Starting Amount | $1,000,000 | |
| Annual Fees | $360,000 | |
| Loan Principal | $0 | |
| Assessment | $1,000,000 |
|
| Available to invest | $2,516,422 | |
| Project Net Earnings | $13,839 |
|
| Project Accumulated LTIM | $0 | |
| New Amount Allocated LTIM | $0 | |
| Project LTIM Earnings | $0 | |
| % Allocated to LTIM | 100 % | |
| Used LTIM Strategy | Florida | |
| Planned Spending This Year | $13,839 |
|
| Loss in purchase Power | $157,687 | |
| Used LOPP Rate | 6.8% | |
| Loan P+I Payment | $0 | |
| Remaining Loan Balance | $0 | |
| Remaining Deficit | $0 |
|
Year 2025
Change Priorities
Next Deficit
$240,433
CH #1, Roof Tile,
Replacement
2
SIRH
Pipes, Fire
Sprinklers, Annual Repairs
2
Split
Pipes, Fire
Sprinklers, Annual Repairs (2022 Update
Study)
2
Split
Pool & Spa Finish &
Tile, Replacement (all)
2
Split
Sanitary stack
Cleaning, Annual as Needed
2
Split
Enable LITM
$1,667,979.00
$1,076,779.00
$549,628.15
Show LTIM Buckets
LITM is turned OFF. To
Invest New Funds Turned it ON
Note: Even if LTIM is turned Off, the accumulated funds will still be re-invested in LTIM until manually or automatically withdraw !
LTIM Available
Project Accumulate LTIM Princepal
$285,793
Project Compaounded LTIM Earning
$22,138
Year 2025
Adjust Monthly Fees
Current Monthly Fees:
$300
$300
Orignal Monthly Fees:
$300
$300
NOTE: When this option is enabled, all previous and future deficits will also be optimized and any manual Monthly Fees will be overriden.
NOTE: When this option is enabled, all previous and future deficits will also be optimized and any manual Monthly Fees will be overriden.
NOTE: Choosing this option implements your new fee onto all future years.
Year 2025
Year 2025
Change Priorities
Next Deficit
0%
15%
5%
0%
Note: Threshold Level % will not be applied if the Maximum % Monthly Fees Increase has been reached for a given year
100%
Users
 Name |
Password | Role | Login Email |
Editor | Enable |
|---|---|---|---|---|---|
| Arun Sigh |  Reset |
Administrator | @arun@ogrelogic.com | Edit | |
| Arun Sigh | Reset |
Administrator | @arun@ogrelogic.com | Edit | |
| Arun Sigh | Reset |
Administrator | @arun@ogrelogic.com | Edit |
Add New
Models
×
Year Summary
General Settings
-
Simulation Period (Years)
Years -
Maximum % Monthly Fees Increase
% -
Inflation Rate
% -
Include Loss In Purching Power ?
-
Threshold Level
Value 0
Note: Threshold Level % will not be applied if the Maximum % Monthly Fees Increase has been reached for a given year
LTIM Settings
-
Used LTIM Strategy
-
Default % Allocated To LTIM From Available to Invest
% -
Automatically Use Invested LTIM Funds To Cover Deficit
-
Cover Deficit Only If Deficit is Lower Than 80% Of Available LTIM Funds
-
Year(s) Of Projected Spending
Years
Year Summary
-
Starting Amount
$1,000,000 -
Annual Fee
$360,000Loan Principal
$0Assessment
$0 -
Available to Invest
$1,292,000Projected Net Earnings
$7,106 -
Projected Accumulated LTIM
$0New Amount Allocated to LTIM
$1,292,000Projected LTIM Earnings
$132,399% Allocated to LTIM
100%Used LTIM Startegy
Florida -
Planned Spending This Year
$0Loss in Purchase Power
$68,000Used LOPP Rate
6.8%Loan P+I Payment
$0Remaining Loan Balance
$0 -
Remaining Deficit
$0
Change Priorities (0)
-
$0
There are no Expenses in this year !
Change Priorities (0)
-
Investment Strategy (0)
-
Available to Invest
$374,039 -
Investment Type
Bank Intrest Income
Current Investment Term
1/1 Year(s)
Initial Principal
$1,292,000
Projected Principal This Year
$1,292,000
Intrest Rate
0.55%
Projected P+I This Year
$1,299,106
Projected Earnings This Year
$7,106
-
Enable LTIM
-
Year(s) Of Projected Spending
$0 -
Year's Total Savings
$374,039Year(s) Of Projected Spending
$50,200.00 -
Available to Invest
$337,439.39Used Investment Strategy
Show LTIM Buckets
-
% to Allocate to LTIM
%Projected LTIM Earnings:
$337,439Projected LTIM Earnings:
$32,222 -
LTIM Settings
Projected Accumulated LTIM Principal
$5,867,403Projected Compounded LTIM Earnings
$562,366 -
Projected Total LTIM Funds
$6,429,769Amount to Withdraw:
$Amount Withdrawn:
$0
-