SlideShare a Scribd company logo
1 of 12
Download to read offline
STRICTLY CONFIDENTIAL AND PROPRIETARY



       JACKY PLUTON GROUP




       GOURMET VOYAGE INC
        An Illinois company




     JPG COMPTOIR MALI SARL
         A Malian company




Limited Liability Investments Interests
JPG Comptoi r Mali               is an official and licensed comptoir who purchase and mine Alluvial Gold Dust and
Gold Doreā€™ in Bamako, Mali, Africa.
Our main market is that we have secured contracts with Cooperative mine villages, we help them with equipment
and we have first right on the production.
We are direct miners, buyers and importers of Gold Dust. Most of our purchasing of Alluvial Gold Dust and
unrefined Gold Doreā€™ is from small size mining companies in Mali and surrounding West Africa.
Our company is a registered legal corporation in Mali Africa (and the 2 major holders of that company 71% is JPG
and OB is 29%) offering one of the safest and most efficient selling program to our suppliers.
We take great pride in the fact that we only deal with our own cooperative that follow all legal selling rules and ours
very stick regulations.
This fraud proof process provides safety for both the seller and the purchaser, eliminating wasted time and effort.
Our local affiliate refinery (DNGM is the government) will not accept or provide refining services on any imported
gold material without proper documents.
We require a copy of Registration, Government Assay, Origin Records, and a copy of the signing officialā€™s
documents. Honesty and integrity have helped our company secured strong relationships with our sellers and
buyers and refinery partners allowing us to provide our gold mining companies.

                                                Summary of the Offering

Name of the Company
Jacky Pluton Group ā€“ Gourmet Voyage
JPG Comptoir Mali (ā€œCompanyā€)
Form of Investments Phase 1 & Phase 2
$30,000 per unit (6 month ā€“ 1 year period of choice of investment)
Business of the Company
The Company is engage to operate, and development JPG Comptoir Mali (ā€œComptoirā€) a gold purchase and export
company base in Bamako, Mali
Address
422 po box, Highland Park, Illinois - BKO-Cours Rue de Bamako, Bamako, Mali
Type of Security Offered
 Limited Liability Interests
Percentage
1 unit -6 month- 6% return & 20% Profit Sharing per Transaction for 2 years (monthly)
1 unit -12 month- 15% return & 20% Profit Sharing per Transaction for 2 years (monthly)
Price per Unit
$30,000
Closing of Offering Phase one
May 31, 2009
Closing of Offering Phase Two
September 4, 2009 (to be confirmed)
Minimum/Maximum Investment (phase one) and (phase two)
The minimum investment per investor is $30,000. Incremental $30,000 investments may be made up to a
maximum of $300,000. The minimum investment may be waived by the Company in its sole discretion.
Plan of Unit Distribution Units will be sold by the Company and only to
Accredited investors (as defined below under ā€œInvestor Suitability Requirementsā€). The Company reserves the right
to solicit the assistance of selling agents and finders in placing the Units, whose fees will be paid either in cash or in
Units by Jacky Pluton Group
Allocation of Profit
Will be done on Monthly basic in US Dollars or Dore bar investors choice to bank of his (her) choice.
Investment Garanty
A personal Guaranty from Jacky Pluton will be signed for the original investment with one year of interest.


                                                            2
ā€¢    JPG Comptoir is a license precious metal export company base in Bamako Mali
    ā€¢    JPG Transit will be the transit company
    ā€¢    JPGC have an agreement with the Sitakili village Cooperative to help them with equipment
         4 water pumps, jackhammer, demolition hammer, electric generator and a small sluice.
    ā€¢    The contract with the village Cooperative is for 2 years
    ā€¢    JPGC share production 2/1 (2 for JPGC-1 for cooperative) from our own wells
    ā€¢    JPGC have first right and refusal to purchase the 1 from the cooperative
    ā€¢     JPGC for the equipment have first right and refusal on purchase from some of the village production.

                                                               Step Two
    ā€¢    The gold is assay at JPGC office
    ā€¢    The gold dust is process to Gold bar 91 to 95% pure
    ā€¢    Bring the gold to the DNGM to pay for the taxes and all legal papers (proof of origin, ownership and quality)
    ā€¢    The gold is store at the bank safe BICIM (a division on BNP-PARISBAS)
    ā€¢    When gold is purchase from the village share, the gold is assay by JPGC then bring to the DNGM and assay again
         before is paid in full. Then taxes are paid to finalize all the legal paper for exportation.

                                                            Step Three
    ā€¢    The gold is ready for export
    ā€¢    2 individuals fly back the gold up to 24 kg per person to the final buyer Dubai, USA or other.
    ā€¢    The sale price his locked before any trip to the buyers. (to guaranty any gold market surprise)

JPG comptoir agreement with the Sitakili village is so, that if they do not produce a minimum quantity of 4 kg per month for
the first 4 month the equipment will be remove from the village and place to another, after the 4 month period the quantity will
increase to 6 KG. The agreement is a legal contract done with the help of the government agency DNGM and our Lawyer.
JPGC have a verbal agreement with 2 other villages to set the same system. (9 month)
JPGC is working to get a village or a license agreement to be able to have some dredges (2 to 4) on the river to harvest gold.

JPGC can produce 6 to 12 kg per month with one village and up to 24 kg with 2 villages
JPGC believe the dredge on the river will be able to produce up to 12 kg each per month (1 year away for the dredge)




    ā€¢    JP Global Funding is the license company or agent to deal in Dubai
    ā€¢    2 days process from refinery to JP Global Funding bank account
    ā€¢    JP Global Funding will transfer the funds to JPG Comptoir and JPG Comptoir will transfer to Chase Account.




    ā€¢    JPG Transit Mali is our own license transit company will produce all the legal documentation for customs office.
    ā€¢    With this company we are controlling every step of the process from mining to shipping.




                                                                3
Monthly Pro Format

                                                   low             low-medium        medium
Pro-Format 1                                    Month                Month           Month
Purchase                                           3                   3               3
Price per kilo in the bush                         $19,100.00         $19,100.00      $19,100.00
Expenses (see exportation sheeet)                   $3,216.50          $3,216.50       $3,216.50
Cost Per kg                                        $22,316.50         $22,316.50      $22,316.50
Total Purchase                                     $66,949.50         $66,949.50      $66,949.50
Second London                                       $28,956.63       $28,956.63       $28,956.63
% at refinnery                                     2%                2.0%             2.0%
                                                       $579.13          $579.13          $579.13
Sales Price per kg                                 $28,377.50         $28,377.50      $28,377.50
Gross Revenue Purchase                             $85,132.50         $85,132.50      $85,132.50
Cash Flow                                          $66,949.50         $66,949.50      $66,949.50
Gross Profit from Purchase                         $18,183.00         $18,183.00      $18,183.00

Production                                         1.5                 4               8
Price per kilo in the bush                                 $-                 $-              $-
Expenses (see exportation sheeet)                   $2,515.00          $2,515.00       $2,515.00
Cost Per kg                                         $2,515.00          $2,515.00       $2,515.00
Second London                                       $28,956.63        $28,956.63      $28,956.63
% at Refinery                                      2%                  2%             2.0%
                                                       $579.13           $579.13         $579.13
Sales Price per kg                                 $28,377.50         $28,377.50      $28,377.50
Gross Profit per Kilo                              $25,862.50         $25,862.50      $25,862.50
Gross Revenue from Production                      $38,793.75        $103,450.00     $206,899.99
Total Gross Revenue                                $56,976.75        $121,632.99     $225,082.99


Office rental,Electricite, internetā€¦                $1,250.00          $1,250.00       $1,250.00
Securite office                                          $416.67           $416.67         $416.67
Travel-Hotel-Food-etc                               $5,166.67          $5,166.67       $5,166.67
Local Transportation                                     $416.67           $416.67         $416.67
Securite Transportation                             $1,000.00          $1,000.00       $1,000.00
Others                                              $1,250.00          $1,250.00       $1,250.00
Payroll Staff                                       $2,542.00          $2,542.00       $2,542.00
Maintenance (from gross revenue)       5%           $2,848.84          $6,081.65      $11,254.15
Total Monthly Expenses                             $14,890.84         $18,123.65      $23,296.15


Original Investment ($300,000)         15%          $3,750.00          $3,750.00       $3,750.00
Original Investment ($300,000)                     $25,000.00         $25,000.00      $25,000.00
Investor return on Investment                      $28,750.00         $28,750.00      $28,750.00
Gross Profit Sharing                               $13,335.91         $74,759.34     $173,036.84
Managing Partner                       51%          $6,801.31         $38,127.27      $88,248.79
Assane Beye                            29%          $3,867.41         $21,680.21      $50,180.68
Investors                              20%          $2,667.18         $14,951.87      $34,607.37
                                                   $13,335.91         $74,759.34     $173,036.84




                                               4
Monthly Pro Format

                                                    low             low-medium        medium
Pro-Format 2                                       Month              Month           Month
Purchase                                             6                  3               3
Price per kilo in the bush                           $19,100.00        $19,100.00      $19,100.00
Expenses (see exportation sheeet)                      $3,216.50        $3,216.50       $3,216.50
Cost Per kg                                          $22,316.50        $22,316.50      $22,316.50
Total Purchase                                      $133,899.00        $66,949.50      $66,949.50
Second London                                        $28,956.63        $28,956.63      $28,956.63
% at refinnery                                      2%                2.0%            2.0%
                                                        $579.13           $579.13         $579.13
Sales Price per kg                                   $28,377.50        $28,377.50      $28,377.50
Gross Revenue Purchase                              $170,265.00        $85,132.50      $85,132.50
Cash Flow                                           $133,899.00        $66,949.50      $66,949.50
Gross Profit from Purchase                           $36,366.00        $18,183.00      $18,183.00

Production                                          0.5                 2               4
Price per kilo in the bush                                   $-                $-              $-
Expenses (see exportation sheeet)                     $2,515.00         $2,515.00       $2,515.00
Cost Per kg                                           $2,515.00         $2,515.00       $2,515.00
Second London                                        $28,956.63        $28,956.63      $28,956.63
% at Refinery                                       2%                 2%             2.0%
                                                        $579.13           $579.13         $579.13
Sales Price per kg                                   $28,377.50        $28,377.50      $28,377.50
Gross Profit per Kilo                                $25,862.50        $25,862.50      $25,862.50
Gross Revenue from Production                        $12,931.25        $51,725.00     $103,450.00
Total Gross Revenue                                  $49,297.24        $69,908.00     $121,632.99


Office rental,Electricite, internetā€¦                  $1,250.00         $1,250.00       $1,250.00
Securite office                                           $416.67           $416.67         $416.67
Travel-Hotel-Food-etc                                 $5,166.67         $5,166.67       $5,166.67
Local Transportation                                      $416.67           $416.67         $416.67
Securite Transportation                               $1,000.00         $1,000.00       $1,000.00
Others                                                $1,250.00         $1,250.00       $1,250.00
Payroll Staff                                         $2,542.00         $2,542.00       $2,542.00
Maintenance (from gross revenue)       5%             $2,464.86         $3,495.40       $6,081.65
Total Monthly Expenses                               $14,506.86        $15,537.40      $18,123.65


Original Investment ($300,000)         15%            $3,750.00         $3,750.00       $3,750.00
Original Investment ($300,000)                       $25,000.00        $25,000.00      $25,000.00
Investor return on Investment                        $28,750.00        $28,750.00      $28,750.00
Gross Profit Sharing                                  $6,040.38        $25,620.60      $74,759.34
Managing Partner                       51%            $3,080.60        $13,066.50      $38,127.27
Assane Beye                            29%            $1,751.71         $7,429.97      $21,680.21
Investors                              20%            $1,208.08         $5,124.12      $14,951.87
                                                      $6,040.38        $25,620.60      $74,759.34




                                               5
Yearly Pro Format


Year one                                            low            low-medium       medium
Pro-Format 1                                        year              year           year
Purchase                                             36               36              36
Price per kilo in the bush                            $19,100.00      $19,100.00      $19,100.00
Expenses (see exportation sheeet)                      $3,216.50       $3,216.50       $3,216.50
Cost Per kg                                           $22,316.50      $22,316.50      $22,316.50
Total Purchase                                       $803,394.00     $803,394.00     $803,394.00
Second London                                         $28,956.63      $28,956.63      $28,956.63
% at refinnery                                      2.0%             2.0%            2.0%
                                                         $579.13         $579.13         $579.13
Sales Price per kg                                    $28,377.50      $28,377.50      $28,377.50
Gross Revenue Purchase                             $1,021,589.97    $1,021,589.97   $1,021,589.97
Cash Flow                                            $803,394.00     $803,394.00     $803,394.00
Gross Profit from Purchase                           $218,195.97     $218,195.97     $218,195.97

Production                                           18                48             96
Price per kilo in the bush                                    $-               $-              $-
Expenses (see exportation sheeet)                      $2,515.00        $2,515.00       $2,515.00
Cost Per kg                                            $2,515.00        $2,515.00       $2,515.00
Second London                                         $28,956.63      $28,956.63      $28,956.63
% at Refinery                                       2.0%             2.0%            2.0%
                                                         $579.13         $579.13         $579.13
Sales Price per kg                                    $28,377.50      $28,377.50      $28,377.50
Gross Profit per Kilo                                 $25,862.50      $25,862.50      $25,862.50
Gross Revenue from Production                        $465,524.99    $1,241,399.96   $2,482,799.92
Total Gross Revenue                                  $683,720.96    $1,459,595.93   $2,700,995.90


Office rental,Electricite, internetā€¦                  $15,000.00      $15,000.00      $15,000.00
Securite office                                        $5,000.00        $5,000.00       $5,000.00
Travel-Hotel-Food-etc                                 $62,000.00      $62,000.00      $62,000.00
Local Transportation                                   $5,000.00        $5,000.00       $5,000.00
Securite Transportation                               $12,000.00      $12,000.00      $12,000.00
Others                                                $15,000.00      $15,000.00      $15,000.00
Payroll Staff                                         $30,504.00      $30,504.00      $30,504.00
Maintenance (from gross revenue)       5%             $34,186.05      $72,979.80     $135,049.79
Total Expenses                                       $178,690.05     $217,483.80     $279,553.79


Original Investment ($300,000)         15%             $3,750.00        $3,750.00       $3,750.00
Original Investment ($300,000)                        $25,000.00      $25,000.00      $25,000.00
Investor return on Investment                        $345,000.00     $345,000.00     $345,000.00
Gross Profit Sharing                                 $160,030.91     $897,112.14    $2,076,442.10
Managing Partner                       51%            $81,615.76     $457,527.19    $1,058,985.47
Assane Beye                            29%            $46,408.96     $260,162.52     $602,168.21
Investors                              20%            $32,006.18     $179,422.43     $415,288.42
                                                     $160,030.91     $897,112.14    $2,076,442.10




                                              6
Yearly Pro Format

Year 2 with 2 villages
Pro-Format 2                                      Month            Month           Month
Purchase                                            96              96              96
Price per kilo in the bush                           $19,100.00     $19,100.00      $19,100.00
Expenses (see exportation sheeet)                     $3,216.50      $3,216.50       $3,216.50
Cost Per kg                                          $22,316.50     $22,316.50      $22,316.50
Total Purchase                                    $2,142,384.00   $2,142,384.00   $2,142,384.00
Second London                                       $28,956.63       $28,956.63     $28,956.63
% at refinnery                                     2%               2.0%           2.0%
                                                       $579.13          $579.13        $579.13
Sales Price per kg                                   $28,377.50     $28,377.50      $28,377.50
Gross Revenue Purchase                            $2,724,239.92   $2,724,239.92   $2,724,239.92
Cash Flow                                         $2,142,384.00   $2,142,384.00   $2,142,384.00
Gross Profit from Purchase                         $581,855.92     $581,855.92     $581,855.92

Production                                         140              180             192
Price per kilo in the bush                                   $-              $-              $-
Expenses (see exportation sheeet)                     $2,515.00       $2,515.00       $2,515.00
Cost Per kg                                           $2,515.00       $2,515.00       $2,515.00
Second London                                       $28,956.63      $28,956.63      $28,956.63
% at Refinery                                      2%               2%             2.0%
                                                       $579.13         $579.13         $579.13
Sales Price per kg                                   $28,377.50     $28,377.50      $28,377.50
Gross Profit per Kilo                                $25,862.50     $25,862.50      $25,862.50
Gross Revenue from Production                     $3,620,749.89   $4,655,249.86   $4,965,599.85
Total Gross Revenue                               $4,202,605.82   $5,237,105.78   $5,547,455.77


Office rental,Electricite, internetā€¦                 $15,000.00     $15,000.00      $15,000.00
Securite office                                       $5,000.00       $5,000.00       $5,000.00
Travel-Hotel-Food-etc                                $62,000.00     $62,000.00      $62,000.00
Local Transportation                                  $5,000.00       $5,000.00       $5,000.00
Securite Transportation                              $12,000.00     $12,000.00      $12,000.00
Others                                               $15,000.00     $15,000.00      $15,000.00
Payroll Staff                                        $30,504.00     $30,504.00      $30,504.00
Maintenance (from gross revenue)       5%          $210,130.29     $261,855.29     $277,372.79
Total Monthly Expenses                             $354,634.29     $406,359.29     $421,876.79


Original Investment ($300,000)         15%            $3,750.00       $3,750.00       $3,750.00
Original Investment ($300,000)                       $25,000.00     $25,000.00      $25,000.00
Investor return on Investment                      $345,000.00     $345,000.00     $345,000.00
Gross Profit Sharing                              $3,502,971.52   $4,485,746.49   $4,780,578.99
Managing Partner                       51%        $1,786,515.48   $2,287,730.71   $2,438,095.28
Assane Beye                            29%        $1,015,861.74   $1,300,866.48   $1,386,367.91
Investors                              20%         $700,594.30     $897,149.30     $956,115.80
                                                  $3,502,971.52   $4,485,746.49   $4,780,578.99




                                              7
Cooperative Production



                                     Mine Production 6 first month

     2009           Village 1                                                                 Share
Minimum                                                                                         1
             6                       4
 Month      wells                   wells
  Mois      1&2     JPG   Village    3        JPG   Village      Flotteur   JPG     Village   Agent
             Kg     Kg      Kg       Kg        Kg     Kg             Kg      Kg       Kg       Kg
June         6       4          2    0         0       0             2      0.444    1.33     0.222
July         6       4          2    0         0       0             2      0.444    1.33     0.222
August       6       4          2    0         0       0             2      0.444    1.33     0.222
September    6       4          2    0         0       0             2      0.444    1.33     0.222
October      6       4          2    12        8       4             2      0.444    1.33     0.222
November     6       4          2    12        8       4             2      0.444    1.33     0.222
December     6       4          2    12        8       4             2      0.444    1.33     0.222




                                                8
Exportation




This a pro-format to show the cost of sale per kg for Exportation

                       Purchase
                       Production


                         $13,000.00
 Per Kilo    Finder     Local Taxes   DNGM      Transport   Smelting        24ct      Refinery   Misc       Total       Cost        Sales     Gross Sales Gross Profit
                           4.0%       1%         3.00%      1.00%       4.00%          0.50%     1.00%     Expenses    per KG      Discount   $28,001.00
                                                                                                                                     1%
$19,100.00   $500.00        $520.00   $191.00     $573.00     $191.00       $764.00     $95.50   $191.00   $3,025.50 $22,125.50     $280.01 $27,720.99      $5,595.49
     $0.00   $500.00        $520.00   $130.00     $390.00     $130.00       $520.00     $65.00   $130.00   $2,385.00   $2,385.00    $280.01 $27,720.99     $25,335.99



 Per Kilo    Finder     Local Taxes   DNGM      Transport   Smelting        24ct      Refinery   Misc       Total       Cost        Sales     Gross Sales Gross Profit
                           4.0%       1%         3.00%      1.00%       4.00%          0.50%     1.00%     Expenses    per KG      Discount   $28,001.00
                                                                                                                                     2%
$19,100.00   $500.00        $520.00   $191.00     $573.00     $191.00       $764.00     $95.50   $191.00   $3,025.50 $22,125.50     $560.02 $27,440.98      $5,315.48
     $0.00   $500.00        $520.00   $130.00     $390.00     $130.00       $520.00     $65.00   $130.00   $2,385.00   $2,385.00    $560.02 $27,440.98     $25,055.98



 Per Kilo    Finder     Local Taxes   DNGM      Transport   Smelting        24ct      Refinery   Misc       Total       Cost        Sales     Gross Sales Gross Profit
                           4.0%       1%         3.00%      1.00%       4.00%          0.50%     1.00%     Expenses    per KG      Discount   $28,001.00
                                                                                                                                     3%
$19,100.00   $500.00        $520.00   $191.00     $573.00     $191.00       $764.00     $95.50   $191.00   $3,025.50 $22,125.50     $840.03 $27,160.97      $5,035.47
     $0.00   $500.00        $520.00   $130.00     $390.00     $130.00       $520.00     $65.00   $130.00   $2,385.00   $2,385.00    $840.03 $27,160.97     $24,775.97



 Per Kilo    Finder     Local Taxes   DNGM      Transport   Smelting        24ct      Refinery   Misc       Total       Cost        Sales     Gross Sales Gross Profit
                           4.0%       1%         3.00%      1.00%       4.00%          0.50%     1.00%     Expenses    per KG      Discount   $28,001.00
                                                                                                                                     4%
$19,100.00   $500.00        $520.00   $191.00     $573.00     $191.00       $764.00     $95.50   $191.00   $3,025.50 $22,125.50    $1,120.04 $26,880.96     $4,755.46
     $0.00   $500.00        $520.00   $130.00     $390.00     $130.00       $520.00     $65.00   $130.00   $2,385.00   $2,385.00   $1,120.04 $26,880.96    $24,495.96




All exportation are done with Air France from Bamako.
From Dubai Emirates Airlines will be the company of Choice.

Mali Laws and Air France allowed 24kg per passengers with all the legal documentation.
Dubai Laws and Emirates Airline allowed 12kg per passengers with all legal documentation.( with an extra seat)


All the gold with melted to the JPG COMPTOIR mold. 50g- 100g ā€“ 250g- 500g ā€“ 1000g ā€“ 2000g

From the BICIM Bank safe to the airport will be transport with armored truck.

If quantity go above 48kg a private plane could a eventuality.




                                                                        9
List of Buyers


ā€¢   Emiraprise Management FZE, Dubai, UAE (1.5%)
ā€¢   Al Ghaith Gold DMCC, Dubai, UAE (1%)
ā€¢   Al Ghurair Giga Gold DMCC, Dubai, UAE (1%)
ā€¢   Emirates Gold DMCC, Dubai, UAE (1%)
ā€¢   Horizon Metals Inc, Chicago, IL (2%)
ā€¢   Precious Metal Refining Services Inc, Barrington, IL (1.5%)
ā€¢   Five Star, New York, NY (1.5%)
ā€¢   Faor, Arrazo, Italy (1.5%)


ā€¢   The company in Dubai license to import and export in the free Zone will be JP Global Funding.
ā€¢   For the first transactions JPG comptoir will have an agent pass from EM.




                                               10
Past London Market




1 Gram= 0.0311 troy
ounces
                 1 oz             1 gr         1kg               Average        CFA

Monday                  $0.00       $0.00        $0.00                                0.00
Tuesday               $910.00      $29.26   $29,260.45
Wednesday             $910.00      $29.26   $29,260.45           $29,254.42
Thursday              $912.25      $29.33   $29,332.80
Friday                $907.00      $29.16   $29,163.99


                                                                              3 Weeks
Gold Market (from 5/11 to 5/15)                                               Average

                                                                              $28,956.63
                      1 oz        1 gr         1kg               Average

Monday                $913.00      $28.40   $28,398.13
Tuesday               $917.00      $28.52   $28,522.55
Wednesday             $924.00      $28.74   $28,740.28           $28,667.19
Thursday              $925.25      $28.78   $28,779.16
Friday                $929.00      $28.90   $28,895.80



Gold Market (from 5/18 to 5/22)



                      1 oz        1 gr         1kg               Average

Monday                $921.00      $28.65   $28,646.97
Tuesday               $924.75      $28.76   $28,763.61
Wednesday             $939.50      $29.22   $29,222.40           $28,948.29
Thursday              $937.50      $29.16   $29,160.19
Friday                  $0.00       $0.00        $0.00




                                                     11
Total Return on Investment

Monthly
         $300,000.00                             low          low-medium       medium
Pro-Format 1 Year One                        Month              Month          Month

Investor return on Investment                    $28,750.00       $28,750.00     $28,750.00
Gross Profit Sharing                             $13,335.91       $74,759.34    $173,036.84
Managing Partner                  51%             $6,801.31       $38,127.27     $88,248.79
Assane Beye                       29%             $3,867.41       $21,680.21     $50,180.68
Investors                         20%             $2,667.18       $14,951.87     $34,607.37
                                                 $13,335.91       $74,759.34    $173,036.84
Investors return Monthly                         $31,417.18       $43,701.87     $63,357.37



Pro-Format 2 Year One                        Month              Month          Month

Investor return on Investment                    $28,750.00       $28,750.00     $28,750.00
Gross Profit Sharing                              $6,040.38       $25,620.60     $74,759.34
Managing Partner                  51%             $3,080.60       $13,066.50     $38,127.27
Assane Beye                       29%             $1,751.71        $7,429.97     $21,680.21
Investors                         20%             $1,208.08        $5,124.12     $14,951.87
                                                  $6,040.38       $25,620.60     $74,759.34
Investors return Monthly                         $29,958.08       $33,874.12     $43,701.87




Yearly with one village
Pro-Format 1 year one                            Year           Year            Year

Investor return on Investment                $345,000.00         $345,000.00     $345,000.00
Gross Profit Sharing                         $160,030.91         $897,112.14   $2,076,442.10
Managing Partner                  51%         $81,615.76         $457,527.19   $1,058,985.47
Assane Beye                       29%         $46,408.96         $260,162.52     $602,168.21
Investors                         20%         $32,006.18         $179,422.43     $415,288.42
                                             $160,030.91         $897,112.14   $2,076,442.10
Investors return Monthly                     $377,006.18         $524,422.43    $760,288.42




Yearly with two village
Pro-Format 1 year one                            Year           Year            Year

Investor return on Investment                 $345,000.00        $345,000.00     $345,000.00
Gross Profit Sharing                        $3,502,971.52      $4,485,746.49   $4,780,578.99
Managing Partner                  51%       $1,786,515.48      $2,287,730.71   $2,438,095.28
Assane Beye                       29%       $1,015,861.74      $1,300,866.48   $1,386,367.91
Investors                         20%         $700,594.30        $897,149.30     $956,115.80
                                            $3,502,971.52      $4,485,746.49   $4,780,578.99
Investors return Monthly                    $1,045,594.30      $1,242,149.30   $1,301,115.80




                                            12

More Related Content

What's hot

Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...John Riddle
Ā 
Baltimore Condos History
Baltimore Condos HistoryBaltimore Condos History
Baltimore Condos HistoryWade Sturdivant
Ā 
spectra energy Q108MarginByContract
spectra energy Q108MarginByContractspectra energy Q108MarginByContract
spectra energy Q108MarginByContractfinance49
Ā 
spectra energy GasVolumeMarginByContractTypeQ408
spectra energy GasVolumeMarginByContractTypeQ408spectra energy GasVolumeMarginByContractTypeQ408
spectra energy GasVolumeMarginByContractTypeQ408finance49
Ā 
Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...John Riddle
Ā 
Real Estate IRA Investment Packages - Main Street Planners
Real Estate IRA Investment Packages - Main Street PlannersReal Estate IRA Investment Packages - Main Street Planners
Real Estate IRA Investment Packages - Main Street PlannersJoe Dale
Ā 
05/02/06_DEFS
05/02/06_DEFS05/02/06_DEFS
05/02/06_DEFSfinance21
Ā 
2013 honda civic
2013 honda civic2013 honda civic
2013 honda civicdgormandy
Ā 
M2 Rest Properties For Sale 120508
M2 Rest Properties For Sale 120508M2 Rest Properties For Sale 120508
M2 Rest Properties For Sale 120508malharb
Ā 
Vh Sample Computation In House Fin.
Vh Sample Computation In House Fin.Vh Sample Computation In House Fin.
Vh Sample Computation In House Fin.gerbrigoli
Ā 
2Q06_DEFS
2Q06_DEFS2Q06_DEFS
2Q06_DEFSfinance21
Ā 
tax.utah.gov forms current tc tc-62l
tax.utah.gov forms current tc  tc-62ltax.utah.gov forms current tc  tc-62l
tax.utah.gov forms current tc tc-62ltaxman taxman
Ā 
Duke Energy 3Q 05_DEFS
Duke Energy 3Q 05_DEFSDuke Energy 3Q 05_DEFS
Duke Energy 3Q 05_DEFSfinance21
Ā 
U Got A Case Commission Scheme
U Got A Case Commission SchemeU Got A Case Commission Scheme
U Got A Case Commission Schemedavidyeo
Ā 
spectra energy Q307MarginByContract_DCPMidstream
spectra energy Q307MarginByContract_DCPMidstreamspectra energy Q307MarginByContract_DCPMidstream
spectra energy Q307MarginByContract_DCPMidstreamfinance49
Ā 
Mafia Wars Expense Guide
Mafia Wars Expense GuideMafia Wars Expense Guide
Mafia Wars Expense Guideguest26cede
Ā 
spectra energy Q208MarginByContract
spectra energy Q208MarginByContractspectra energy Q208MarginByContract
spectra energy Q208MarginByContractfinance49
Ā 

What's hot (19)

Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Ā 
Baltimore Condos History
Baltimore Condos HistoryBaltimore Condos History
Baltimore Condos History
Ā 
spectra energy Q108MarginByContract
spectra energy Q108MarginByContractspectra energy Q108MarginByContract
spectra energy Q108MarginByContract
Ā 
spectra energy GasVolumeMarginByContractTypeQ408
spectra energy GasVolumeMarginByContractTypeQ408spectra energy GasVolumeMarginByContractTypeQ408
spectra energy GasVolumeMarginByContractTypeQ408
Ā 
Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...Cu, Sharry Mao, Roger  Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Cu, Sharry Mao, Roger Miljkovic, Alex Pareek, Naveena Riddle, John Charting ...
Ā 
Real Estate IRA Investment Packages - Main Street Planners
Real Estate IRA Investment Packages - Main Street PlannersReal Estate IRA Investment Packages - Main Street Planners
Real Estate IRA Investment Packages - Main Street Planners
Ā 
05/02/06_DEFS
05/02/06_DEFS05/02/06_DEFS
05/02/06_DEFS
Ā 
uml
umluml
uml
Ā 
2013 honda civic
2013 honda civic2013 honda civic
2013 honda civic
Ā 
M2 Rest Properties For Sale 120508
M2 Rest Properties For Sale 120508M2 Rest Properties For Sale 120508
M2 Rest Properties For Sale 120508
Ā 
Vh Sample Computation In House Fin.
Vh Sample Computation In House Fin.Vh Sample Computation In House Fin.
Vh Sample Computation In House Fin.
Ā 
2Q06_DEFS
2Q06_DEFS2Q06_DEFS
2Q06_DEFS
Ā 
tax.utah.gov forms current tc tc-62l
tax.utah.gov forms current tc  tc-62ltax.utah.gov forms current tc  tc-62l
tax.utah.gov forms current tc tc-62l
Ā 
Duke Energy 3Q 05_DEFS
Duke Energy 3Q 05_DEFSDuke Energy 3Q 05_DEFS
Duke Energy 3Q 05_DEFS
Ā 
U Got A Case Commission Scheme
U Got A Case Commission SchemeU Got A Case Commission Scheme
U Got A Case Commission Scheme
Ā 
spectra energy Q307MarginByContract_DCPMidstream
spectra energy Q307MarginByContract_DCPMidstreamspectra energy Q307MarginByContract_DCPMidstream
spectra energy Q307MarginByContract_DCPMidstream
Ā 
Mafia Wars Expense Guide
Mafia Wars Expense GuideMafia Wars Expense Guide
Mafia Wars Expense Guide
Ā 
spectra energy Q208MarginByContract
spectra energy Q208MarginByContractspectra energy Q208MarginByContract
spectra energy Q208MarginByContract
Ā 
Toronto Market Watch West
Toronto Market Watch WestToronto Market Watch West
Toronto Market Watch West
Ā 

Similar to Jpg Comptoir 1 Year One

Surrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis PresentationSurrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis PresentationAspireREI
Ā 
Wvpresentation
WvpresentationWvpresentation
Wvpresentationdougheath
Ā 
smurfit stone container 3Q05
smurfit stone container 3Q05smurfit stone container 3Q05
smurfit stone container 3Q05finance30
Ā 
Life Changing
Life ChangingLife Changing
Life Changingburnsmd1
Ā 
Horse Manure Composting Economics Example
Horse Manure Composting Economics ExampleHorse Manure Composting Economics Example
Horse Manure Composting Economics ExampleLPE Learning Center
Ā 
smurfit stone container English_2005_4Q
smurfit stone container English_2005_4Qsmurfit stone container English_2005_4Q
smurfit stone container English_2005_4Qfinance30
Ā 
WRI Phone SKU Analysis
WRI Phone SKU AnalysisWRI Phone SKU Analysis
WRI Phone SKU AnalysisScott Pickering
Ā 
Engine Crankcase Housing Payback
Engine Crankcase Housing PaybackEngine Crankcase Housing Payback
Engine Crankcase Housing Paybackbharrigan
Ā 
nSemble PPPresentation, June 2011
nSemble PPPresentation, June 2011nSemble PPPresentation, June 2011
nSemble PPPresentation, June 2011Salah Saleh
Ā 
Business Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clientsBusiness Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clientsDavid Faulkner
Ā 
Q1 2009 Earning Report of Occidental Petroleum Corporation
Q1 2009 Earning Report of Occidental Petroleum CorporationQ1 2009 Earning Report of Occidental Petroleum Corporation
Q1 2009 Earning Report of Occidental Petroleum Corporationearningreport earningreport
Ā 
smurfit stone container 2Q05
smurfit stone container 2Q05smurfit stone container 2Q05
smurfit stone container 2Q05finance30
Ā 
Philadelphia City Council presentation
Philadelphia City Council presentationPhiladelphia City Council presentation
Philadelphia City Council presentationPPIIN
Ā 
ciitigroup January 20, 2004 - Fourth Quarter
ciitigroup January 20, 2004 - Fourth Quarterciitigroup January 20, 2004 - Fourth Quarter
ciitigroup January 20, 2004 - Fourth QuarterQuarterlyEarningsReports
Ā 
Where Does The Money Go Ric Nicaragua 2009pdf
Where Does The Money Go Ric Nicaragua 2009pdfWhere Does The Money Go Ric Nicaragua 2009pdf
Where Does The Money Go Ric Nicaragua 2009pdfSCAA
Ā 
smurfit stone container 1Q05
smurfit stone container 1Q05smurfit stone container 1Q05
smurfit stone container 1Q05finance30
Ā 
Grape Leaf Income Statement 040609 050309
Grape Leaf Income Statement 040609 050309Grape Leaf Income Statement 040609 050309
Grape Leaf Income Statement 040609 050309sasha lugo
Ā 

Similar to Jpg Comptoir 1 Year One (20)

Surrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis PresentationSurrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis Presentation
Ā 
Wvpresentation
WvpresentationWvpresentation
Wvpresentation
Ā 
smurfit stone container 3Q05
smurfit stone container 3Q05smurfit stone container 3Q05
smurfit stone container 3Q05
Ā 
Life Changing
Life ChangingLife Changing
Life Changing
Ā 
Horse Manure Composting Economics Example
Horse Manure Composting Economics ExampleHorse Manure Composting Economics Example
Horse Manure Composting Economics Example
Ā 
smurfit stone container English_2005_4Q
smurfit stone container English_2005_4Qsmurfit stone container English_2005_4Q
smurfit stone container English_2005_4Q
Ā 
WRI Phone SKU Analysis
WRI Phone SKU AnalysisWRI Phone SKU Analysis
WRI Phone SKU Analysis
Ā 
Engine Crankcase Housing Payback
Engine Crankcase Housing PaybackEngine Crankcase Housing Payback
Engine Crankcase Housing Payback
Ā 
Agenda 04 02 09
Agenda 04 02 09Agenda 04 02 09
Agenda 04 02 09
Ā 
nSemble PPPresentation, June 2011
nSemble PPPresentation, June 2011nSemble PPPresentation, June 2011
nSemble PPPresentation, June 2011
Ā 
Agenda 02 19 09
Agenda 02 19 09Agenda 02 19 09
Agenda 02 19 09
Ā 
Business Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clientsBusiness Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clients
Ā 
Q1 2009 Earning Report of Occidental Petroleum Corporation
Q1 2009 Earning Report of Occidental Petroleum CorporationQ1 2009 Earning Report of Occidental Petroleum Corporation
Q1 2009 Earning Report of Occidental Petroleum Corporation
Ā 
smurfit stone container 2Q05
smurfit stone container 2Q05smurfit stone container 2Q05
smurfit stone container 2Q05
Ā 
Philadelphia City Council presentation
Philadelphia City Council presentationPhiladelphia City Council presentation
Philadelphia City Council presentation
Ā 
Nsr Executive Summary
Nsr Executive SummaryNsr Executive Summary
Nsr Executive Summary
Ā 
ciitigroup January 20, 2004 - Fourth Quarter
ciitigroup January 20, 2004 - Fourth Quarterciitigroup January 20, 2004 - Fourth Quarter
ciitigroup January 20, 2004 - Fourth Quarter
Ā 
Where Does The Money Go Ric Nicaragua 2009pdf
Where Does The Money Go Ric Nicaragua 2009pdfWhere Does The Money Go Ric Nicaragua 2009pdf
Where Does The Money Go Ric Nicaragua 2009pdf
Ā 
smurfit stone container 1Q05
smurfit stone container 1Q05smurfit stone container 1Q05
smurfit stone container 1Q05
Ā 
Grape Leaf Income Statement 040609 050309
Grape Leaf Income Statement 040609 050309Grape Leaf Income Statement 040609 050309
Grape Leaf Income Statement 040609 050309
Ā 

Recently uploaded

04-2024-HHUG-Sales-and-Marketing-Alignment.pptx
04-2024-HHUG-Sales-and-Marketing-Alignment.pptx04-2024-HHUG-Sales-and-Marketing-Alignment.pptx
04-2024-HHUG-Sales-and-Marketing-Alignment.pptxHampshireHUG
Ā 
Understanding Discord NSFW Servers A Guide for Responsible Users.pdf
Understanding Discord NSFW Servers A Guide for Responsible Users.pdfUnderstanding Discord NSFW Servers A Guide for Responsible Users.pdf
Understanding Discord NSFW Servers A Guide for Responsible Users.pdfUK Journal
Ā 
Exploring the Future Potential of AI-Enabled Smartphone Processors
Exploring the Future Potential of AI-Enabled Smartphone ProcessorsExploring the Future Potential of AI-Enabled Smartphone Processors
Exploring the Future Potential of AI-Enabled Smartphone Processorsdebabhi2
Ā 
Presentation on how to chat with PDF using ChatGPT code interpreter
Presentation on how to chat with PDF using ChatGPT code interpreterPresentation on how to chat with PDF using ChatGPT code interpreter
Presentation on how to chat with PDF using ChatGPT code interpreternaman860154
Ā 
[2024]Digital Global Overview Report 2024 Meltwater.pdf
[2024]Digital Global Overview Report 2024 Meltwater.pdf[2024]Digital Global Overview Report 2024 Meltwater.pdf
[2024]Digital Global Overview Report 2024 Meltwater.pdfhans926745
Ā 
Driving Behavioral Change for Information Management through Data-Driven Gree...
Driving Behavioral Change for Information Management through Data-Driven Gree...Driving Behavioral Change for Information Management through Data-Driven Gree...
Driving Behavioral Change for Information Management through Data-Driven Gree...Enterprise Knowledge
Ā 
Strategies for Landing an Oracle DBA Job as a Fresher
Strategies for Landing an Oracle DBA Job as a FresherStrategies for Landing an Oracle DBA Job as a Fresher
Strategies for Landing an Oracle DBA Job as a FresherRemote DBA Services
Ā 
šŸ¬ The future of MySQL is Postgres šŸ˜
šŸ¬  The future of MySQL is Postgres   šŸ˜šŸ¬  The future of MySQL is Postgres   šŸ˜
šŸ¬ The future of MySQL is Postgres šŸ˜RTylerCroy
Ā 
How to convert PDF to text with Nanonets
How to convert PDF to text with NanonetsHow to convert PDF to text with Nanonets
How to convert PDF to text with Nanonetsnaman860154
Ā 
Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...
Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...
Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...apidays
Ā 
Boost Fertility New Invention Ups Success Rates.pdf
Boost Fertility New Invention Ups Success Rates.pdfBoost Fertility New Invention Ups Success Rates.pdf
Boost Fertility New Invention Ups Success Rates.pdfsudhanshuwaghmare1
Ā 
TrustArc Webinar - Stay Ahead of US State Data Privacy Law Developments
TrustArc Webinar - Stay Ahead of US State Data Privacy Law DevelopmentsTrustArc Webinar - Stay Ahead of US State Data Privacy Law Developments
TrustArc Webinar - Stay Ahead of US State Data Privacy Law DevelopmentsTrustArc
Ā 
Strategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
Strategize a Smooth Tenant-to-tenant Migration and Copilot TakeoffStrategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
Strategize a Smooth Tenant-to-tenant Migration and Copilot Takeoffsammart93
Ā 
A Domino Admins Adventures (Engage 2024)
A Domino Admins Adventures (Engage 2024)A Domino Admins Adventures (Engage 2024)
A Domino Admins Adventures (Engage 2024)Gabriella Davis
Ā 
Axa Assurance Maroc - Insurer Innovation Award 2024
Axa Assurance Maroc - Insurer Innovation Award 2024Axa Assurance Maroc - Insurer Innovation Award 2024
Axa Assurance Maroc - Insurer Innovation Award 2024The Digital Insurer
Ā 
08448380779 Call Girls In Greater Kailash - I Women Seeking Men
08448380779 Call Girls In Greater Kailash - I Women Seeking Men08448380779 Call Girls In Greater Kailash - I Women Seeking Men
08448380779 Call Girls In Greater Kailash - I Women Seeking MenDelhi Call girls
Ā 
Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...
Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...
Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...Drew Madelung
Ā 
EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptx
EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptxEIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptx
EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptxEarley Information Science
Ā 
Scaling API-first ā€“ The story of a global engineering organization
Scaling API-first ā€“ The story of a global engineering organizationScaling API-first ā€“ The story of a global engineering organization
Scaling API-first ā€“ The story of a global engineering organizationRadu Cotescu
Ā 
What Are The Drone Anti-jamming Systems Technology?
What Are The Drone Anti-jamming Systems Technology?What Are The Drone Anti-jamming Systems Technology?
What Are The Drone Anti-jamming Systems Technology?Antenna Manufacturer Coco
Ā 

Recently uploaded (20)

04-2024-HHUG-Sales-and-Marketing-Alignment.pptx
04-2024-HHUG-Sales-and-Marketing-Alignment.pptx04-2024-HHUG-Sales-and-Marketing-Alignment.pptx
04-2024-HHUG-Sales-and-Marketing-Alignment.pptx
Ā 
Understanding Discord NSFW Servers A Guide for Responsible Users.pdf
Understanding Discord NSFW Servers A Guide for Responsible Users.pdfUnderstanding Discord NSFW Servers A Guide for Responsible Users.pdf
Understanding Discord NSFW Servers A Guide for Responsible Users.pdf
Ā 
Exploring the Future Potential of AI-Enabled Smartphone Processors
Exploring the Future Potential of AI-Enabled Smartphone ProcessorsExploring the Future Potential of AI-Enabled Smartphone Processors
Exploring the Future Potential of AI-Enabled Smartphone Processors
Ā 
Presentation on how to chat with PDF using ChatGPT code interpreter
Presentation on how to chat with PDF using ChatGPT code interpreterPresentation on how to chat with PDF using ChatGPT code interpreter
Presentation on how to chat with PDF using ChatGPT code interpreter
Ā 
[2024]Digital Global Overview Report 2024 Meltwater.pdf
[2024]Digital Global Overview Report 2024 Meltwater.pdf[2024]Digital Global Overview Report 2024 Meltwater.pdf
[2024]Digital Global Overview Report 2024 Meltwater.pdf
Ā 
Driving Behavioral Change for Information Management through Data-Driven Gree...
Driving Behavioral Change for Information Management through Data-Driven Gree...Driving Behavioral Change for Information Management through Data-Driven Gree...
Driving Behavioral Change for Information Management through Data-Driven Gree...
Ā 
Strategies for Landing an Oracle DBA Job as a Fresher
Strategies for Landing an Oracle DBA Job as a FresherStrategies for Landing an Oracle DBA Job as a Fresher
Strategies for Landing an Oracle DBA Job as a Fresher
Ā 
šŸ¬ The future of MySQL is Postgres šŸ˜
šŸ¬  The future of MySQL is Postgres   šŸ˜šŸ¬  The future of MySQL is Postgres   šŸ˜
šŸ¬ The future of MySQL is Postgres šŸ˜
Ā 
How to convert PDF to text with Nanonets
How to convert PDF to text with NanonetsHow to convert PDF to text with Nanonets
How to convert PDF to text with Nanonets
Ā 
Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...
Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...
Apidays Singapore 2024 - Building Digital Trust in a Digital Economy by Veron...
Ā 
Boost Fertility New Invention Ups Success Rates.pdf
Boost Fertility New Invention Ups Success Rates.pdfBoost Fertility New Invention Ups Success Rates.pdf
Boost Fertility New Invention Ups Success Rates.pdf
Ā 
TrustArc Webinar - Stay Ahead of US State Data Privacy Law Developments
TrustArc Webinar - Stay Ahead of US State Data Privacy Law DevelopmentsTrustArc Webinar - Stay Ahead of US State Data Privacy Law Developments
TrustArc Webinar - Stay Ahead of US State Data Privacy Law Developments
Ā 
Strategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
Strategize a Smooth Tenant-to-tenant Migration and Copilot TakeoffStrategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
Strategize a Smooth Tenant-to-tenant Migration and Copilot Takeoff
Ā 
A Domino Admins Adventures (Engage 2024)
A Domino Admins Adventures (Engage 2024)A Domino Admins Adventures (Engage 2024)
A Domino Admins Adventures (Engage 2024)
Ā 
Axa Assurance Maroc - Insurer Innovation Award 2024
Axa Assurance Maroc - Insurer Innovation Award 2024Axa Assurance Maroc - Insurer Innovation Award 2024
Axa Assurance Maroc - Insurer Innovation Award 2024
Ā 
08448380779 Call Girls In Greater Kailash - I Women Seeking Men
08448380779 Call Girls In Greater Kailash - I Women Seeking Men08448380779 Call Girls In Greater Kailash - I Women Seeking Men
08448380779 Call Girls In Greater Kailash - I Women Seeking Men
Ā 
Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...
Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...
Strategies for Unlocking Knowledge Management in Microsoft 365 in the Copilot...
Ā 
EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptx
EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptxEIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptx
EIS-Webinar-Prompt-Knowledge-Eng-2024-04-08.pptx
Ā 
Scaling API-first ā€“ The story of a global engineering organization
Scaling API-first ā€“ The story of a global engineering organizationScaling API-first ā€“ The story of a global engineering organization
Scaling API-first ā€“ The story of a global engineering organization
Ā 
What Are The Drone Anti-jamming Systems Technology?
What Are The Drone Anti-jamming Systems Technology?What Are The Drone Anti-jamming Systems Technology?
What Are The Drone Anti-jamming Systems Technology?
Ā 

Jpg Comptoir 1 Year One

  • 1. STRICTLY CONFIDENTIAL AND PROPRIETARY JACKY PLUTON GROUP GOURMET VOYAGE INC An Illinois company JPG COMPTOIR MALI SARL A Malian company Limited Liability Investments Interests
  • 2. JPG Comptoi r Mali is an official and licensed comptoir who purchase and mine Alluvial Gold Dust and Gold Doreā€™ in Bamako, Mali, Africa. Our main market is that we have secured contracts with Cooperative mine villages, we help them with equipment and we have first right on the production. We are direct miners, buyers and importers of Gold Dust. Most of our purchasing of Alluvial Gold Dust and unrefined Gold Doreā€™ is from small size mining companies in Mali and surrounding West Africa. Our company is a registered legal corporation in Mali Africa (and the 2 major holders of that company 71% is JPG and OB is 29%) offering one of the safest and most efficient selling program to our suppliers. We take great pride in the fact that we only deal with our own cooperative that follow all legal selling rules and ours very stick regulations. This fraud proof process provides safety for both the seller and the purchaser, eliminating wasted time and effort. Our local affiliate refinery (DNGM is the government) will not accept or provide refining services on any imported gold material without proper documents. We require a copy of Registration, Government Assay, Origin Records, and a copy of the signing officialā€™s documents. Honesty and integrity have helped our company secured strong relationships with our sellers and buyers and refinery partners allowing us to provide our gold mining companies. Summary of the Offering Name of the Company Jacky Pluton Group ā€“ Gourmet Voyage JPG Comptoir Mali (ā€œCompanyā€) Form of Investments Phase 1 & Phase 2 $30,000 per unit (6 month ā€“ 1 year period of choice of investment) Business of the Company The Company is engage to operate, and development JPG Comptoir Mali (ā€œComptoirā€) a gold purchase and export company base in Bamako, Mali Address 422 po box, Highland Park, Illinois - BKO-Cours Rue de Bamako, Bamako, Mali Type of Security Offered Limited Liability Interests Percentage 1 unit -6 month- 6% return & 20% Profit Sharing per Transaction for 2 years (monthly) 1 unit -12 month- 15% return & 20% Profit Sharing per Transaction for 2 years (monthly) Price per Unit $30,000 Closing of Offering Phase one May 31, 2009 Closing of Offering Phase Two September 4, 2009 (to be confirmed) Minimum/Maximum Investment (phase one) and (phase two) The minimum investment per investor is $30,000. Incremental $30,000 investments may be made up to a maximum of $300,000. The minimum investment may be waived by the Company in its sole discretion. Plan of Unit Distribution Units will be sold by the Company and only to Accredited investors (as defined below under ā€œInvestor Suitability Requirementsā€). The Company reserves the right to solicit the assistance of selling agents and finders in placing the Units, whose fees will be paid either in cash or in Units by Jacky Pluton Group Allocation of Profit Will be done on Monthly basic in US Dollars or Dore bar investors choice to bank of his (her) choice. Investment Garanty A personal Guaranty from Jacky Pluton will be signed for the original investment with one year of interest. 2
  • 3. ā€¢ JPG Comptoir is a license precious metal export company base in Bamako Mali ā€¢ JPG Transit will be the transit company ā€¢ JPGC have an agreement with the Sitakili village Cooperative to help them with equipment 4 water pumps, jackhammer, demolition hammer, electric generator and a small sluice. ā€¢ The contract with the village Cooperative is for 2 years ā€¢ JPGC share production 2/1 (2 for JPGC-1 for cooperative) from our own wells ā€¢ JPGC have first right and refusal to purchase the 1 from the cooperative ā€¢ JPGC for the equipment have first right and refusal on purchase from some of the village production. Step Two ā€¢ The gold is assay at JPGC office ā€¢ The gold dust is process to Gold bar 91 to 95% pure ā€¢ Bring the gold to the DNGM to pay for the taxes and all legal papers (proof of origin, ownership and quality) ā€¢ The gold is store at the bank safe BICIM (a division on BNP-PARISBAS) ā€¢ When gold is purchase from the village share, the gold is assay by JPGC then bring to the DNGM and assay again before is paid in full. Then taxes are paid to finalize all the legal paper for exportation. Step Three ā€¢ The gold is ready for export ā€¢ 2 individuals fly back the gold up to 24 kg per person to the final buyer Dubai, USA or other. ā€¢ The sale price his locked before any trip to the buyers. (to guaranty any gold market surprise) JPG comptoir agreement with the Sitakili village is so, that if they do not produce a minimum quantity of 4 kg per month for the first 4 month the equipment will be remove from the village and place to another, after the 4 month period the quantity will increase to 6 KG. The agreement is a legal contract done with the help of the government agency DNGM and our Lawyer. JPGC have a verbal agreement with 2 other villages to set the same system. (9 month) JPGC is working to get a village or a license agreement to be able to have some dredges (2 to 4) on the river to harvest gold. JPGC can produce 6 to 12 kg per month with one village and up to 24 kg with 2 villages JPGC believe the dredge on the river will be able to produce up to 12 kg each per month (1 year away for the dredge) ā€¢ JP Global Funding is the license company or agent to deal in Dubai ā€¢ 2 days process from refinery to JP Global Funding bank account ā€¢ JP Global Funding will transfer the funds to JPG Comptoir and JPG Comptoir will transfer to Chase Account. ā€¢ JPG Transit Mali is our own license transit company will produce all the legal documentation for customs office. ā€¢ With this company we are controlling every step of the process from mining to shipping. 3
  • 4. Monthly Pro Format low low-medium medium Pro-Format 1 Month Month Month Purchase 3 3 3 Price per kilo in the bush $19,100.00 $19,100.00 $19,100.00 Expenses (see exportation sheeet) $3,216.50 $3,216.50 $3,216.50 Cost Per kg $22,316.50 $22,316.50 $22,316.50 Total Purchase $66,949.50 $66,949.50 $66,949.50 Second London $28,956.63 $28,956.63 $28,956.63 % at refinnery 2% 2.0% 2.0% $579.13 $579.13 $579.13 Sales Price per kg $28,377.50 $28,377.50 $28,377.50 Gross Revenue Purchase $85,132.50 $85,132.50 $85,132.50 Cash Flow $66,949.50 $66,949.50 $66,949.50 Gross Profit from Purchase $18,183.00 $18,183.00 $18,183.00 Production 1.5 4 8 Price per kilo in the bush $- $- $- Expenses (see exportation sheeet) $2,515.00 $2,515.00 $2,515.00 Cost Per kg $2,515.00 $2,515.00 $2,515.00 Second London $28,956.63 $28,956.63 $28,956.63 % at Refinery 2% 2% 2.0% $579.13 $579.13 $579.13 Sales Price per kg $28,377.50 $28,377.50 $28,377.50 Gross Profit per Kilo $25,862.50 $25,862.50 $25,862.50 Gross Revenue from Production $38,793.75 $103,450.00 $206,899.99 Total Gross Revenue $56,976.75 $121,632.99 $225,082.99 Office rental,Electricite, internetā€¦ $1,250.00 $1,250.00 $1,250.00 Securite office $416.67 $416.67 $416.67 Travel-Hotel-Food-etc $5,166.67 $5,166.67 $5,166.67 Local Transportation $416.67 $416.67 $416.67 Securite Transportation $1,000.00 $1,000.00 $1,000.00 Others $1,250.00 $1,250.00 $1,250.00 Payroll Staff $2,542.00 $2,542.00 $2,542.00 Maintenance (from gross revenue) 5% $2,848.84 $6,081.65 $11,254.15 Total Monthly Expenses $14,890.84 $18,123.65 $23,296.15 Original Investment ($300,000) 15% $3,750.00 $3,750.00 $3,750.00 Original Investment ($300,000) $25,000.00 $25,000.00 $25,000.00 Investor return on Investment $28,750.00 $28,750.00 $28,750.00 Gross Profit Sharing $13,335.91 $74,759.34 $173,036.84 Managing Partner 51% $6,801.31 $38,127.27 $88,248.79 Assane Beye 29% $3,867.41 $21,680.21 $50,180.68 Investors 20% $2,667.18 $14,951.87 $34,607.37 $13,335.91 $74,759.34 $173,036.84 4
  • 5. Monthly Pro Format low low-medium medium Pro-Format 2 Month Month Month Purchase 6 3 3 Price per kilo in the bush $19,100.00 $19,100.00 $19,100.00 Expenses (see exportation sheeet) $3,216.50 $3,216.50 $3,216.50 Cost Per kg $22,316.50 $22,316.50 $22,316.50 Total Purchase $133,899.00 $66,949.50 $66,949.50 Second London $28,956.63 $28,956.63 $28,956.63 % at refinnery 2% 2.0% 2.0% $579.13 $579.13 $579.13 Sales Price per kg $28,377.50 $28,377.50 $28,377.50 Gross Revenue Purchase $170,265.00 $85,132.50 $85,132.50 Cash Flow $133,899.00 $66,949.50 $66,949.50 Gross Profit from Purchase $36,366.00 $18,183.00 $18,183.00 Production 0.5 2 4 Price per kilo in the bush $- $- $- Expenses (see exportation sheeet) $2,515.00 $2,515.00 $2,515.00 Cost Per kg $2,515.00 $2,515.00 $2,515.00 Second London $28,956.63 $28,956.63 $28,956.63 % at Refinery 2% 2% 2.0% $579.13 $579.13 $579.13 Sales Price per kg $28,377.50 $28,377.50 $28,377.50 Gross Profit per Kilo $25,862.50 $25,862.50 $25,862.50 Gross Revenue from Production $12,931.25 $51,725.00 $103,450.00 Total Gross Revenue $49,297.24 $69,908.00 $121,632.99 Office rental,Electricite, internetā€¦ $1,250.00 $1,250.00 $1,250.00 Securite office $416.67 $416.67 $416.67 Travel-Hotel-Food-etc $5,166.67 $5,166.67 $5,166.67 Local Transportation $416.67 $416.67 $416.67 Securite Transportation $1,000.00 $1,000.00 $1,000.00 Others $1,250.00 $1,250.00 $1,250.00 Payroll Staff $2,542.00 $2,542.00 $2,542.00 Maintenance (from gross revenue) 5% $2,464.86 $3,495.40 $6,081.65 Total Monthly Expenses $14,506.86 $15,537.40 $18,123.65 Original Investment ($300,000) 15% $3,750.00 $3,750.00 $3,750.00 Original Investment ($300,000) $25,000.00 $25,000.00 $25,000.00 Investor return on Investment $28,750.00 $28,750.00 $28,750.00 Gross Profit Sharing $6,040.38 $25,620.60 $74,759.34 Managing Partner 51% $3,080.60 $13,066.50 $38,127.27 Assane Beye 29% $1,751.71 $7,429.97 $21,680.21 Investors 20% $1,208.08 $5,124.12 $14,951.87 $6,040.38 $25,620.60 $74,759.34 5
  • 6. Yearly Pro Format Year one low low-medium medium Pro-Format 1 year year year Purchase 36 36 36 Price per kilo in the bush $19,100.00 $19,100.00 $19,100.00 Expenses (see exportation sheeet) $3,216.50 $3,216.50 $3,216.50 Cost Per kg $22,316.50 $22,316.50 $22,316.50 Total Purchase $803,394.00 $803,394.00 $803,394.00 Second London $28,956.63 $28,956.63 $28,956.63 % at refinnery 2.0% 2.0% 2.0% $579.13 $579.13 $579.13 Sales Price per kg $28,377.50 $28,377.50 $28,377.50 Gross Revenue Purchase $1,021,589.97 $1,021,589.97 $1,021,589.97 Cash Flow $803,394.00 $803,394.00 $803,394.00 Gross Profit from Purchase $218,195.97 $218,195.97 $218,195.97 Production 18 48 96 Price per kilo in the bush $- $- $- Expenses (see exportation sheeet) $2,515.00 $2,515.00 $2,515.00 Cost Per kg $2,515.00 $2,515.00 $2,515.00 Second London $28,956.63 $28,956.63 $28,956.63 % at Refinery 2.0% 2.0% 2.0% $579.13 $579.13 $579.13 Sales Price per kg $28,377.50 $28,377.50 $28,377.50 Gross Profit per Kilo $25,862.50 $25,862.50 $25,862.50 Gross Revenue from Production $465,524.99 $1,241,399.96 $2,482,799.92 Total Gross Revenue $683,720.96 $1,459,595.93 $2,700,995.90 Office rental,Electricite, internetā€¦ $15,000.00 $15,000.00 $15,000.00 Securite office $5,000.00 $5,000.00 $5,000.00 Travel-Hotel-Food-etc $62,000.00 $62,000.00 $62,000.00 Local Transportation $5,000.00 $5,000.00 $5,000.00 Securite Transportation $12,000.00 $12,000.00 $12,000.00 Others $15,000.00 $15,000.00 $15,000.00 Payroll Staff $30,504.00 $30,504.00 $30,504.00 Maintenance (from gross revenue) 5% $34,186.05 $72,979.80 $135,049.79 Total Expenses $178,690.05 $217,483.80 $279,553.79 Original Investment ($300,000) 15% $3,750.00 $3,750.00 $3,750.00 Original Investment ($300,000) $25,000.00 $25,000.00 $25,000.00 Investor return on Investment $345,000.00 $345,000.00 $345,000.00 Gross Profit Sharing $160,030.91 $897,112.14 $2,076,442.10 Managing Partner 51% $81,615.76 $457,527.19 $1,058,985.47 Assane Beye 29% $46,408.96 $260,162.52 $602,168.21 Investors 20% $32,006.18 $179,422.43 $415,288.42 $160,030.91 $897,112.14 $2,076,442.10 6
  • 7. Yearly Pro Format Year 2 with 2 villages Pro-Format 2 Month Month Month Purchase 96 96 96 Price per kilo in the bush $19,100.00 $19,100.00 $19,100.00 Expenses (see exportation sheeet) $3,216.50 $3,216.50 $3,216.50 Cost Per kg $22,316.50 $22,316.50 $22,316.50 Total Purchase $2,142,384.00 $2,142,384.00 $2,142,384.00 Second London $28,956.63 $28,956.63 $28,956.63 % at refinnery 2% 2.0% 2.0% $579.13 $579.13 $579.13 Sales Price per kg $28,377.50 $28,377.50 $28,377.50 Gross Revenue Purchase $2,724,239.92 $2,724,239.92 $2,724,239.92 Cash Flow $2,142,384.00 $2,142,384.00 $2,142,384.00 Gross Profit from Purchase $581,855.92 $581,855.92 $581,855.92 Production 140 180 192 Price per kilo in the bush $- $- $- Expenses (see exportation sheeet) $2,515.00 $2,515.00 $2,515.00 Cost Per kg $2,515.00 $2,515.00 $2,515.00 Second London $28,956.63 $28,956.63 $28,956.63 % at Refinery 2% 2% 2.0% $579.13 $579.13 $579.13 Sales Price per kg $28,377.50 $28,377.50 $28,377.50 Gross Profit per Kilo $25,862.50 $25,862.50 $25,862.50 Gross Revenue from Production $3,620,749.89 $4,655,249.86 $4,965,599.85 Total Gross Revenue $4,202,605.82 $5,237,105.78 $5,547,455.77 Office rental,Electricite, internetā€¦ $15,000.00 $15,000.00 $15,000.00 Securite office $5,000.00 $5,000.00 $5,000.00 Travel-Hotel-Food-etc $62,000.00 $62,000.00 $62,000.00 Local Transportation $5,000.00 $5,000.00 $5,000.00 Securite Transportation $12,000.00 $12,000.00 $12,000.00 Others $15,000.00 $15,000.00 $15,000.00 Payroll Staff $30,504.00 $30,504.00 $30,504.00 Maintenance (from gross revenue) 5% $210,130.29 $261,855.29 $277,372.79 Total Monthly Expenses $354,634.29 $406,359.29 $421,876.79 Original Investment ($300,000) 15% $3,750.00 $3,750.00 $3,750.00 Original Investment ($300,000) $25,000.00 $25,000.00 $25,000.00 Investor return on Investment $345,000.00 $345,000.00 $345,000.00 Gross Profit Sharing $3,502,971.52 $4,485,746.49 $4,780,578.99 Managing Partner 51% $1,786,515.48 $2,287,730.71 $2,438,095.28 Assane Beye 29% $1,015,861.74 $1,300,866.48 $1,386,367.91 Investors 20% $700,594.30 $897,149.30 $956,115.80 $3,502,971.52 $4,485,746.49 $4,780,578.99 7
  • 8. Cooperative Production Mine Production 6 first month 2009 Village 1 Share Minimum 1 6 4 Month wells wells Mois 1&2 JPG Village 3 JPG Village Flotteur JPG Village Agent Kg Kg Kg Kg Kg Kg Kg Kg Kg Kg June 6 4 2 0 0 0 2 0.444 1.33 0.222 July 6 4 2 0 0 0 2 0.444 1.33 0.222 August 6 4 2 0 0 0 2 0.444 1.33 0.222 September 6 4 2 0 0 0 2 0.444 1.33 0.222 October 6 4 2 12 8 4 2 0.444 1.33 0.222 November 6 4 2 12 8 4 2 0.444 1.33 0.222 December 6 4 2 12 8 4 2 0.444 1.33 0.222 8
  • 9. Exportation This a pro-format to show the cost of sale per kg for Exportation Purchase Production $13,000.00 Per Kilo Finder Local Taxes DNGM Transport Smelting 24ct Refinery Misc Total Cost Sales Gross Sales Gross Profit 4.0% 1% 3.00% 1.00% 4.00% 0.50% 1.00% Expenses per KG Discount $28,001.00 1% $19,100.00 $500.00 $520.00 $191.00 $573.00 $191.00 $764.00 $95.50 $191.00 $3,025.50 $22,125.50 $280.01 $27,720.99 $5,595.49 $0.00 $500.00 $520.00 $130.00 $390.00 $130.00 $520.00 $65.00 $130.00 $2,385.00 $2,385.00 $280.01 $27,720.99 $25,335.99 Per Kilo Finder Local Taxes DNGM Transport Smelting 24ct Refinery Misc Total Cost Sales Gross Sales Gross Profit 4.0% 1% 3.00% 1.00% 4.00% 0.50% 1.00% Expenses per KG Discount $28,001.00 2% $19,100.00 $500.00 $520.00 $191.00 $573.00 $191.00 $764.00 $95.50 $191.00 $3,025.50 $22,125.50 $560.02 $27,440.98 $5,315.48 $0.00 $500.00 $520.00 $130.00 $390.00 $130.00 $520.00 $65.00 $130.00 $2,385.00 $2,385.00 $560.02 $27,440.98 $25,055.98 Per Kilo Finder Local Taxes DNGM Transport Smelting 24ct Refinery Misc Total Cost Sales Gross Sales Gross Profit 4.0% 1% 3.00% 1.00% 4.00% 0.50% 1.00% Expenses per KG Discount $28,001.00 3% $19,100.00 $500.00 $520.00 $191.00 $573.00 $191.00 $764.00 $95.50 $191.00 $3,025.50 $22,125.50 $840.03 $27,160.97 $5,035.47 $0.00 $500.00 $520.00 $130.00 $390.00 $130.00 $520.00 $65.00 $130.00 $2,385.00 $2,385.00 $840.03 $27,160.97 $24,775.97 Per Kilo Finder Local Taxes DNGM Transport Smelting 24ct Refinery Misc Total Cost Sales Gross Sales Gross Profit 4.0% 1% 3.00% 1.00% 4.00% 0.50% 1.00% Expenses per KG Discount $28,001.00 4% $19,100.00 $500.00 $520.00 $191.00 $573.00 $191.00 $764.00 $95.50 $191.00 $3,025.50 $22,125.50 $1,120.04 $26,880.96 $4,755.46 $0.00 $500.00 $520.00 $130.00 $390.00 $130.00 $520.00 $65.00 $130.00 $2,385.00 $2,385.00 $1,120.04 $26,880.96 $24,495.96 All exportation are done with Air France from Bamako. From Dubai Emirates Airlines will be the company of Choice. Mali Laws and Air France allowed 24kg per passengers with all the legal documentation. Dubai Laws and Emirates Airline allowed 12kg per passengers with all legal documentation.( with an extra seat) All the gold with melted to the JPG COMPTOIR mold. 50g- 100g ā€“ 250g- 500g ā€“ 1000g ā€“ 2000g From the BICIM Bank safe to the airport will be transport with armored truck. If quantity go above 48kg a private plane could a eventuality. 9
  • 10. List of Buyers ā€¢ Emiraprise Management FZE, Dubai, UAE (1.5%) ā€¢ Al Ghaith Gold DMCC, Dubai, UAE (1%) ā€¢ Al Ghurair Giga Gold DMCC, Dubai, UAE (1%) ā€¢ Emirates Gold DMCC, Dubai, UAE (1%) ā€¢ Horizon Metals Inc, Chicago, IL (2%) ā€¢ Precious Metal Refining Services Inc, Barrington, IL (1.5%) ā€¢ Five Star, New York, NY (1.5%) ā€¢ Faor, Arrazo, Italy (1.5%) ā€¢ The company in Dubai license to import and export in the free Zone will be JP Global Funding. ā€¢ For the first transactions JPG comptoir will have an agent pass from EM. 10
  • 11. Past London Market 1 Gram= 0.0311 troy ounces 1 oz 1 gr 1kg Average CFA Monday $0.00 $0.00 $0.00 0.00 Tuesday $910.00 $29.26 $29,260.45 Wednesday $910.00 $29.26 $29,260.45 $29,254.42 Thursday $912.25 $29.33 $29,332.80 Friday $907.00 $29.16 $29,163.99 3 Weeks Gold Market (from 5/11 to 5/15) Average $28,956.63 1 oz 1 gr 1kg Average Monday $913.00 $28.40 $28,398.13 Tuesday $917.00 $28.52 $28,522.55 Wednesday $924.00 $28.74 $28,740.28 $28,667.19 Thursday $925.25 $28.78 $28,779.16 Friday $929.00 $28.90 $28,895.80 Gold Market (from 5/18 to 5/22) 1 oz 1 gr 1kg Average Monday $921.00 $28.65 $28,646.97 Tuesday $924.75 $28.76 $28,763.61 Wednesday $939.50 $29.22 $29,222.40 $28,948.29 Thursday $937.50 $29.16 $29,160.19 Friday $0.00 $0.00 $0.00 11
  • 12. Total Return on Investment Monthly $300,000.00 low low-medium medium Pro-Format 1 Year One Month Month Month Investor return on Investment $28,750.00 $28,750.00 $28,750.00 Gross Profit Sharing $13,335.91 $74,759.34 $173,036.84 Managing Partner 51% $6,801.31 $38,127.27 $88,248.79 Assane Beye 29% $3,867.41 $21,680.21 $50,180.68 Investors 20% $2,667.18 $14,951.87 $34,607.37 $13,335.91 $74,759.34 $173,036.84 Investors return Monthly $31,417.18 $43,701.87 $63,357.37 Pro-Format 2 Year One Month Month Month Investor return on Investment $28,750.00 $28,750.00 $28,750.00 Gross Profit Sharing $6,040.38 $25,620.60 $74,759.34 Managing Partner 51% $3,080.60 $13,066.50 $38,127.27 Assane Beye 29% $1,751.71 $7,429.97 $21,680.21 Investors 20% $1,208.08 $5,124.12 $14,951.87 $6,040.38 $25,620.60 $74,759.34 Investors return Monthly $29,958.08 $33,874.12 $43,701.87 Yearly with one village Pro-Format 1 year one Year Year Year Investor return on Investment $345,000.00 $345,000.00 $345,000.00 Gross Profit Sharing $160,030.91 $897,112.14 $2,076,442.10 Managing Partner 51% $81,615.76 $457,527.19 $1,058,985.47 Assane Beye 29% $46,408.96 $260,162.52 $602,168.21 Investors 20% $32,006.18 $179,422.43 $415,288.42 $160,030.91 $897,112.14 $2,076,442.10 Investors return Monthly $377,006.18 $524,422.43 $760,288.42 Yearly with two village Pro-Format 1 year one Year Year Year Investor return on Investment $345,000.00 $345,000.00 $345,000.00 Gross Profit Sharing $3,502,971.52 $4,485,746.49 $4,780,578.99 Managing Partner 51% $1,786,515.48 $2,287,730.71 $2,438,095.28 Assane Beye 29% $1,015,861.74 $1,300,866.48 $1,386,367.91 Investors 20% $700,594.30 $897,149.30 $956,115.80 $3,502,971.52 $4,485,746.49 $4,780,578.99 Investors return Monthly $1,045,594.30 $1,242,149.30 $1,301,115.80 12