{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Investors","Partner Statement","Estimated Current Value Calc"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":34,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Investors","index":0,"n_rows":24,"n_cols":28,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,null,"Primary Contact","Attention","Full Legal Entity Name",null,"Mailing Contact","c/o","Tax ID","Investment","Owner/Dist","Owner/Dist","Address","City","State","Zip","Last Name","First Name","Sal.","Email","cc: Email","\"CC:\"","cc: Contact","cc: Address","cc: City ","cc: State","cc: Zip","cc: Phone #"]
[null,null,"SHPP Fund I"]
[null,null,"Investor Profiles"]
[null,null,null,null,null,null,null,null,null,null,"%","%"]
[null,"Partner No.","Primary Contact","Attention","Full Legal Entity Name","Account #","Mailing Contact","c/o","Tax ID","Investment","Owner/Dist (Formula)","Owner/Dist (System)","Address","City","State","Zip","Last Name","First Name","Sal.","Email","cc: Email","\"CC:\"","cc: Contact","cc: Address","cc: City ","cc: State","cc: Zip","cc: Phone #"]
[null,null,null,null,"Investor1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,"012","Rob Perkins",null,"Equity Trust Company Custodian FBO Robert Perkins IRA",null,null,null,null,135000,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]
[null,null,null,null,"Investor19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"perkrp1@gmail.com"]

{"sheet":"Partner Statement","index":1,"n_rows":47,"n_cols":18,"rows_kept":47,"cut":false,"hidden":false,"merged":[[27,8,27,13],[9,1,9,6],[9,8,9,15],[19,1,19,6],[24,8,25,12],[24,14,25,14],[25,1,25,4]]}
[]
[null,"Westview SHPP Fund I, LLC"]
[null,"(\"SHPP Fund I\")"]
[]
[null,"MEMBER STATEMENT"]
[null,"Investor1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($B$6,Investors!$E$6:$T$24,16,FALSE)","v":"perkrp1@gmail.com"}]
[null,"As of April 13, 2020"]
[]
[]
[null,"PARTNER CAPITAL COMMITMENT",null,null,null,null,null,null,"PAST CONTRIBUTIONS / DISTRIBUTIONS"]
[]
[null,"Subscription Amount",null,null,null,{"$f":"VLOOKUP($B$6,Investors!$E$6:$L$24,6,FALSE)","v":0},null,null,"Date",null,"Contributions",null,"Date",null,"Distributions"]
[null,"% Ownership",null,null,null,{"$f":"VLOOKUP($B$6,Investors!$E$6:$L$24,8,FALSE)","v":0},null,null,"Jun-17",null,{"$f":"VLOOKUP($B$6,'[1]Capital Calls & Distributions'!$C$8:$AC$26,6,FALSE)","v":{"$error":"#N/A"}},null,"Jun-18",null,{"$f":"VLOOKUP($B$6,'[1]Capital Calls & Distributions'!$C$8:$AC$26,21,FALSE)","v":{"$error":"#N/A"}}]
[null,"Number of Units",null,null,null,{"$f":"F12/100000","v":0},null,null,"Aug-17",null,{"$f":"VLOOKUP($B$6,'[1]Capital Calls & Distributions'!$C$8:$AC$26,7,FALSE)","v":{"$error":"#N/A"}},null,"Jun-19",null,{"$f":"VLOOKUP($B$6,'[1]Capital Calls & Distributions'!$C$8:$AC$26,22,FALSE)","v":{"$error":"#N/A"}}]
[null,"Total Capital Called",null,null,null,{"$f":"VLOOKUP($B$6,'[1]Capital Calls & Distributions'!$C$8:$AC$26,19,FALSE)","v":{"$error":"#N/A"}},null,null,"Dec-17",null,{"$f":"VLOOKUP($B$6,'[1]Capital Calls & Distributions'!$C$8:$AC$26,11,FALSE)","v":{"$error":"#N/A"}},null,"Mar-20(A)",null,{"$f":"VLOOKUP($B$6,'[1]Capital Calls & Distributions'!$C$8:$AC$26,23,FALSE)","v":{"$error":"#N/A"}}]
[null,"Remaining Capital Subject To Call",null,null,null,{"$f":"F12-F15","v":{"$error":"#N/A"}},null,null,"Nov-18",null,{"$f":"VLOOKUP($B$6,'[1]Capital Calls & Distributions'!$C$8:$AC$26,15,FALSE)","v":{"$error":"#N/A"}},null,"Mar-20(B)",null,{"$f":"VLOOKUP($B$6,'[1]Capital Calls & Distributions'!$C$8:$AC$26,24,FALSE)","v":{"$error":"#N/A"}}]
[null,"Total Subscribed Amount",null,null,null,{"$f":"F15+F16","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(K13:K17)","v":{"$error":"#N/A"}},null,"Total",null,{"$f":"SUM(O13:O17)","v":{"$error":"#N/A"}}]
[]
[null,"WHOLE DOLLAR PROFIT AT                  ESTIMATED CURRENT VALUE"]
[]
[null,"Estimated Current Value",null,null,null,{"$f":"'Estimated Current Value Calc'!$C$31*F13","v":0}]
[null,"Distributions To Date",null,null,null,{"$f":"O18","v":{"$error":"#N/A"}}]
[null,"Total Value & Distributions",null,null,null,{"$f":"F22+F23","v":{"$error":"#N/A"}}]
[null,"Contributions",null,null,null,{"$f":"K18","v":{"$error":"#N/A"}}]
[null,"Estimated Total Whole Dollar Profit Realized & Unrealized",null,null,null,{"$f":"F24-F25","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[]
[null,"(1) Includes state-required 2017 tax withholdings paid by the Fund on behalf of partners and reimbursed in the October 2018 distributions; withholding information is detailed on each partner’s individual 2017 K1 tax form."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"THE ESTIMATED WHOLE DOLLAR PROFIT AND VALUE SET FORTH HERE REPRESENTS THE CURRENT ESTIMATED LIQUIDATION VALUE AS OF THE MOST RECENT SWVP STATEMENT"]
[null,"FOR WESTVIEW XVI CO-INVESTMENT, LP, NET OF SWVP GENERAL PARTNER INCENTIVE FEES."]
[]
[null,"THE INFORMATION CONTAINED HEREIN HAS BEEN COMPILED FROM SOURCES BELIEVED TO BE RELIABLE; HOWEVER, THERE CAN BE NO GUARANTEE AS TO THE ACCURACY OR  "]
[null,"COMPLETENESS OF SUCH INFORMATION. CERTAIN INFORMATION CONTAINED HEREIN CONSTITUTES “FORWARD LOOKING STATEMENTS.” DUE TO VARIOUS RISKS AND UNCERTAINTIES, "]
[null,"ACTUAL EVENTS OR RESULTS MAY DIFFER MATERIALLY FROM THOSE REFLECTED OR CONTEMPLATED IN SUCH FORWARD LOOKING STATEMENTS."]

{"sheet":"Estimated Current Value Calc","index":2,"n_rows":31,"n_cols":3,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Estimated Current Value Calculation"]
["SHPP Fund I",null,"2020-04-13"]
["Cash on Hand",null,48383.22]
["Accounts Receivable",null,1000]
["Accounts Payable",null,{"$f":"-28+1030.31","v":1002.31}]
["Cash less Receivables/Payables",null,{"$f":"C3+C4-C5","v":48380.91}]
[]
["Currently Owned Assets"]
["1138 Duenda Rd"]
["Total Land & Building",null,652021.43999999994]
["Total Expenses",null,137779.87]
["Subtotal",null,{"$f":"SUM(C10:C11)","v":789801.30999999994}]
["3457 Don Porfirio Dr"]
["Total Land & Building",null,415000]
["Total Expenses",null,27074]
["Subtotal",null,{"$f":"SUM(C14:C15)","v":442074}]
[]
["RE Loans Outstanding",null,791250]
[]
["Gross Estimated Current Value",null,{"$f":"C6+C12+C16-C18","v":489006.22}]
["Member Capital Balance",null,{"$f":"'[1]Equity Schedule'!$N$25","v":247327}]
["Member Preferred Return",null,{"$f":"'[1]Equity Schedule'!$N$21","v":4947.2123287671129}]
["Funds Available ",null,{"$f":"C20-C21-C22","v":236732.00767123286}]
["Manager Pref Catchup",null,{"$f":"'[1]Equity Schedule'!$N$32","v":274466.14155251143}]
["Funds Available for Profit Split",null,{"$f":"IF((C23-C24)>0,(C23-C24),0)","v":0}]
[]
["Profit Split"]
["Member",0.6,{"$f":"$C$25*B28","v":0}]
["Manager",0.4,{"$f":"$C$25*B29","v":0}]
[]
["Estimated Current Value",null,{"$f":"C21+C22+C28","v":252274.21232876711}]