Overview LLC and Pro Forma Chart

The following is an example of how our project oriented investment programs are structured:

Organization of a Limited Liability Company (LLC)

• Induction of Investors as members (shareholders) of the LLC
• Issuance of Membership Certificates
• Creation of the Operating Agreement and other necessary documentation
• Purchase of property (title held by the LLC)
  Note: Each investor is a beneficiary up to the amount of his investment

Sample Pro Forma

Gross Sales Proceeds	$6,400,000
Land	$1,000,000
Hard Costs	$2,000,000
Soft Costs	$500,000
Selling Expenses	$400,000
Management Fees	$500,000
Net Income	$2,000,000
Note: Pro Forma for illustration purposes only