X-I-G

Property Acquisition Example

Listing Price - $300,000

Loan Amount - $450,000

10% Deposit - $45,000

Expected Time to Generate Funds with X-I-G - 5 Months = $50,000

Amount from each X-I-G Member - $500

Construction Cost - $150,000

Construction Model - Shipping Container Conversion, 1-40ft container - 2-20ft container, 2 Bedrooms, 2 Bathrooms , Kitchen, Living Room, Dinning Area, 20 Solar Panels, 10,000gal Rain Water Harvesting Tank, 2,500 Liter Septic Tank.

After Construction Selling Price - $860,000

Agent Commission @2.5% - $21.500

Management Commission @10% - $86,000

Hard Cost (Insurance and Utilities) - $500

9% Taxes of income @ 410,000 = $36,900

Payoff Loan + 6% Interest - $477,000

Total Deductions = $621,900

X-I-G Total Profit Margins - $238,100

X-I-G Individual Member Income - $2,381

X-I-G Individual Member Amount Invested - $500 @21% of Individual Income

X-I-G Individual Profit Gains - 79% = $1,881

ROI - $2,381

X-I-G Outgoing Payment Amount - $2,381

ROI - X-I-G Payout Checks will be mailed or directly deposited Via ACH Bank Transfer to individual X-I-G Members immediately after sale is finalized.