v********d
发帖数: 618 | 7 我先把住宅部分大致算了一下。实在没有这样的开发经验。班门弄斧。博大家一笑。千
万别当真。
数字非常粗略，请大家帮我改一改。
我明天再把商用部分算一算。
Categaroy 45 SFH 45 TH 90 Condo
Sales Price $550,000 $450,000 $250,000
Commission & Marketing $33,000 $27,000 $15,000
10% gross profit for Builder $55,000 $45,000 $25,000
Proffers $15,000 $15,000 $10,000
Construction Cost $300,000 $240,000 $120,000
Interest, legal, etc $15,000 $14,000 $7,500
Engineering, survey, etc $10,000 $7,500 $5,000
Total Cost to Build House $418,000 $341,000 $177,500
Allowance to purchase Lot $132,000 $109,000 $72,500
Site Development $25,000 $10,000 $10,000
Water Tap $10,000 $10,000 $10,000
Raw Land per lot should worth $97,000 $89,000 $52,500
Land worth for each category $4,365,000 $4,005,000 $4,725,000
Total Worth of Residential $13,095,000 |
