| Income Analysis |
| # Units | Pro rata Ownership % | Investment (Preferred Member) | Preferred Return @24.99% | Profit Share | Total Estimated Return | Return % Simple Interest | |
| | | | | | | | |
| 1 |
.02% | $12,500 |
$3,124 |
$4,770 |
$7,894 |
63.15% | |
| 4 |
.08% | $50,000 | $12,495 |
$19,080 |
$31,575 |
63.15% | |
| 12 |
.24% | $150,000 | $37,485 |
$57,240 |
$94,725 |
63.15% | |
| 40 |
.80% | $500,000 |
$124,950 |
$190,800 | $315,750 | 63.15% | |
| 80 |
1.60% | $1,000,000 | $249,900 | $381,600 | $631,500 | 63.15% | |
| 600 | 12.00% |
$7,500,000 |
$1,874,250 |
$2,862,000 |
$4,736,250 | 63.15% | |
Explanation
There are 600 (of a total of 5,000) "Preferred Member" interest (units) which equal 12% of company and project
ownership. One (1) "Preferred Member" Interest costs $12,500.00 and represents .02% ownership of the company
and project. 600 "Preferred Member" interests (units) equal an aggregate capitalization of $7,500,000.
A "Preferred Member" receives 8.3% simple interest per annum on his capital contribution (investment); plus, he will
receive a pro rata share (percentage) equal to his interest of the project's profits.
EXAMPLE
An investor with 12 "Preferred Member" Interests ($150,000 investment)
| 1. |
Receives his capital contribution (Investment) within 36 months based upon 100% of the land parcel estate sales. |
| 2. |
Then, he will receive his "preferred" interest on his investments, i.e., 8.3% x 3 years x $150,000 = $37,485 based upon the next parcel(s) of land sold. |
| 3. |
Then, he will receive .24% (12 units x .02%) of the $34.0M projected profits, or $57,240, at project's end. |
|