80.28% indirect A0G units owned by LDB & GRAB 74,441,369 Annual Interest Payable on Promissory Notes $ (36,057,784) Annual Interest Payable on Art Loans $ (12,800,000) Interest on cash balance 1.0% SOURCES USES Estimated Opening Interest Interest Interest Distribution Closing Dividend C