01Define Your Investment
Enter Investment Amount
Enter only the capital to be contributed. All other assumptions remain locked in accordance with the model.
Locked Model · Automatic Update · Amounts in USD
Investment
$500,000
Investor Capital
Economic Participation
4.70%
Share of Distributable Project Profits
Estimated IRR
18.0%
Annual Cash Flows 2026–2033
Total ROI
164.3%
Profit Distributions / Invested Capital
Estimated Profit Distributions
$821,331
In Addition to Capital Recovery
02Capital Schedule
Capital Calls
Allocation of the entered amount in accordance with the model percentages.
100% of Capital
August 2026
$25,000
5.0%
1st Call · Escrow to Landowners.
October 2026
$218,000
43.6%
2nd Call · Feasibility, Land and Initial Costs.
January 2027
$157,000
31.4%
3rd Call · Capital Allocated to Project Costs.
June 2027
$100,000
20.0%
4th Call · Final Contribution to Complete the Capital Commitment.
Estimated Total Distribution
Includes capital recovery and projected distributions from distributable project profits.
USD $1,321,331
Capital Returned
USD $500,000
2032 Profit Distribution
USD $300,076
2033 Profit Distribution
USD $521,255
Reference Exchange Rate
17.20 MXN / USD
03Projected Return
Investor Annual Cash Flow
Capital calls, capital recovery and profit distributions.
2026–2033
Capital Contribution Distribution
| Item | 2032 | 2033 | Total |
|---|---|---|---|
| Return of Capital | $500,000 | – | $500,000 |
| Profit Distributions | $300,076 | $521,255 | $821,331 |
| Total Distribution | $800,076 | $521,255 | $1,321,331 |